{"text_format":"1","workbook":"xlsx","n_sheets":66,"sheets":["GETEM - Read Me","P10-90's - Read","INPUT","SUMMARY ","Error-Warnings","TornadoChart","TornadoInput","LCOE Summary 10-90s","master list of 10-90s","Waterfall","master Improvements","other input for cases","EERE COE","EERE COE 10-90","Revised COE - DCF","Revised COE 10-90 - DCF","Tables","Geofluid","Binary A1","Input A1","Summary A1","lease size","Resource A1","Reservoir A1","Reservoir A2","Reservoir B1","Reservoir B2","Reservoir F1","DrwDwn Summary","Well Field Dvlpmnt A1","Well Field Dvlpmnt A2","GF Pumping A1","GF Pumping A2","O&M Costs B1","Binary B1","Binary B2","LCOE Binary","O&M Cost F1","Flash Plant F1- Reference","Flash Plant F2-Reference","Flash Plant F1- Improved","Flash Plant F2-Improved","LCOE Flash","FRC cost summary","Reservoir A1 10-90s","Reservoir B1 10-90s","Reservoir F1 10-90s","DrwDwn Summary 10-90s","Well Field Dvlpmnt A2 10%","Well Field Dvlpmnt A2 90%","GF Pumping A2 10-90s","O&M Costs B1 10-90s","Binary B1 10-90's","Binary B2 10-90s","LCOE Binary 10-90s","O&M Cost F1 10-90s","Flash Plant F1-P10%","Flash Plant F2-P10%","Flash Plant F1-P90%","Flash Plant F2-P90%","LCOE Flash 10-90s","Binary Output","Flash Output","changes","Sheet1","Sheet2"],"not_rendered":{"charts":23,"images":1,"macros":1,"external_links":8,"defined_names":1499,"comments":46,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"GETEM - Read Me","index":0,"n_rows":166,"n_cols":5,"rows_kept":166,"cut":false,"hidden":false,"merged":[[4,0,4,15],[36,1,36,15],[40,1,40,15],[7,1,7,15],[10,1,10,15],[14,1,14,15],[16,1,16,15],[12,1,12,15],[18,1,18,15],[22,1,22,15],[38,1,38,15],[24,1,24,15],[26,1,26,15],[28,1,28,15],[30,1,30,15],[32,1,32,15],[63,1,63,12],[82,1,156,12],[52,1,52,15],[20,1,20,15],[165,1,166,12],[54,1,54,15],[65,1,65,15],[56,1,56,12],[60,4,61,12],[50,1,50,15],[34,1,34,15],[44,1,44,15],[46,1,46,15],[48,1,48,15]]}
[null,null,null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,"A Technology Characterization Tool for the Geothermal Technologies Program, "]
[null,null,null,null,"  U.S. Department of Energy, Washington, DC"]
[]
["Note: THIS IS A BETA VERSION OF THE CURRENT GETEM MODEL THAT  HAS NOT BEEN SUBJECTED TO ANY RIGOROUS CHECK OR VALIDATION.  IF THE USER PROVIDES INPUT THAT DEPICTS UNREALISTIC SCENARIOS, THE MODEL WILL GIVE CORRESPONDING UNREALISTIC RESULTS.  THERE ARE NO DEFAULT INPUTS.  IT IS STRONGLY RECOMMENDED THAT A COPY OF THE ORIGINAL FILE BE RETAINED, AND WORKING COPIES SAVED WITH DIFFERENT FILE NAMES.  IF THERE ARE PROBLEMS OR  ISSUES WITH THE COST OR PERFORMANCE PROJECTIONS, PLEASE CONTACT GREG MINES (208)526-0260."]
[]
["Caveat:"]
[null,"The estimates and correlations for the performance and costs of geothermal electric power systems are intended for use in analysis of government policies, and should not be construed or represented as \"official\" U.S. Department of Energy Estimates of performance and/or cost of any real geothermal power system or any of its components.  The authors do not recommend or endorse any of the technologies described and characterized here."]
[]
["Description of Methodology:"]
[null,"This model develops an estimated Levelized-Cost-of-Electricity (LCOE) based upon user input that defines the resource, exploration and confirmation activities, well field development, reservoir characteristics, power plant construction and O&M activities.  For each of these areas of the project development, a user is required to provide sufficient definition that the model can estimate the costs associated with that activity.  For the purposes of calculating the LCOE it is assumed that all costs associated with bringing power production are in the User defined reference year.  "]
[]
[null,"DOE utilizes a methodology for calculating the LCOE that replicates a discounted cash flow sheet.  These calculations are on sheets that begin with EERE COE.  This approach allows the User to vary discount rates and time duration of each phase of the project, and includes depreciation and taxes.  The model also has discounted cash flow sheets (sheets that begin with Revised COE - DCF) that are used primarily to check calculations made with the preferred DOE EERE methodology.  Prior versions of the GETEM model used a fixed charge rate (FCR) when determining the LCOE.  (The FCR is the fraction of the total capital cost that must be recovered annually for costs associated with capital - return on equity, interest on debt, and certain taxes and insurance.)  The FCR method did not allow for varying discount rates or time duration for the project phases, and was based on a fixed project life of 30 years."]
[]
[null,"The model's prediction of costs are referenced to specific years.  In order to adjust costs to year defined by the User, Producer Price Indices obtained from the Bureau of Labor Statistics are applied to the projected costs.  Those PPI's are found in the Tables worksheet.  This sheet is protected, but not password protected, so the User can update these values as needed.  Note plant costs are referenced to 2002; the well cost curves to 2010; and GETEM's estimate of well costs to 2008.  "]
[]
[null,"GETEM's calculations are based on the assumption that the fluid in the reservoir is a liquid at a temperature which the User defines.  All calculations of plant performance and cost are based on this temperature, less a calculated temperature loss in the production well bore.  "]
[]
[null,"Model calculations are based upon either a user defined number of production wells or a defined power sales. Regardless of which of these two parameters is defined, the other is determined by the flow rate per well, the plant performance, and the geothermal pumping power.  Note that the number of production wells that is required or inputted includes those wells that are successfully developed during the confirmation phase of the project, i.e., the number of successful production wells drilled during the final well field development phase is the number of wells required less the successful confirmation wells.  No exploration wells are used to provide fluid supporting power production."]
[]
[null,"Power sales is the net plant output less the pumping power required for the geothermal fluid. The net plant output is the turbine generator output less the parasitic power loads within the plant (exclusive of any injection pumping power)."]
[]
[null,"During the exploration phase, the costs incurred to evaluate locations that do not subsequently produce power are included in the costs for the 'successful' project, i.e., it may be necessary to examine multiple locations that have geothermal potential before locating one suitable for electrical power generation.  Drilling may or may not be done at all exploration sites evaluated.  When drilling is done, the User must specify the cost of an exploration well relative to that of a production well drilled during the final phases of the well field development."]
[]
[null,"The confirmation phase allows for drilling of full size production wells at multiple locations; those costs occurring at the 'unsuccessful' sites are included in the total confirmation costs.  Those 'successful' wells drilled at the final location are assumed to supply geothermal fluid to the power plant.  The cost of the confirmation wells is based upon a User defined a multiplier that is applied to the production well costs occurring during the  final phase of the well field development."]
[]
[null,"In the final phase of the well field development, the model bases the number of production-sized wells drilled on either the number of wells specified or the number required to support the calculated plant size, less the number of successful confirmation wells, plus the sum of the number of injection wells needed, the number of unsuccessful wells and any spare wells.  Production well costs are determined using 'cost curves' that are based on estimates developed by Sandia National Laboratory, or using a methodology in GETEM that estimates the well cost based on its depth and the production interval configuration.  Injection well costs are determined in a similar manner. The cost estimates derived from the costs curves have been compared to historical costs and cost estimates by others, and are within the range of those costs at equivalent depths."]
[]
[null,"When wells are stimulated (EGS resources), the User specifies a stimulation cost that is applied to each injection well.  It is assumed that the production wells are subsequently drilled into the reservoir created by the stimulation and that the cost for the stimulation is sufficient to provide the specified flow, temperature drawdown and hydraulic drawdown (productivity index)."]
[]
[null,"The geothermal fluid pumping is based on the defined production well flow rate, a reservoir pressure decline and buildup (which is a function of the flow rate), fluid temperature and information provided relative to the casing in the well.  The injection pumping requirement is based upon the defined ratio of injection to production wells, the well casing profile, and the hydrostatic pressure calculated by the model, the estimated temperature of the injected fluid, and any makeup water included (for EGS subsurface losses or losses associated with the evaporative cooling in flash plants).    "]
[]
[null,"Though power sales is specified rather than plant size, GETEM's calculations of power plant cost and performance are based on the net plant output, which is the generator output less fan power and the pumping power for the working fluid, cooling water, ncg removal, condensate, ... .  The model calculates the LCOE for two conversion systems: air-cooled binary and flash-steam.  It does not estimate costs for binary plants that use evaporative heat rejection systems.  The estimates for the air-cooled binary plant are based on an ambient temperature of 10°C (50°F), which is approximately the average annual air temperature in the US; changing this air temperature is not an option in the model.  For the air-cooled binary plant, the model estimates the cost of 4 major components (turbine-generator, air-cooled condenser, geothermal heat exchangers, and working fluid pump) as a function of the plant 2nd law efficiency.  Inherent in the cost correlations for these equipment items are limitations on the size of these components.  For the turbine-generators and the working fluid pumps, there are assumptions relative to a maximum horsepower and minimum number of components used; with the geothermal heat exchangers there are assumptions relative to maximum size and weight.  These assumptions are not part of the GETEM model; rather they were used in developing GETEM's component cost correlations.  The component cost estimates are independent of the working fluid used; the working fluid was one of the variables considered in establishing the performance and cost of a fixed power plant at several different resource temperatures. For each level of plant performance (brine effectiveness or 2nd law efficiency) there was a definitive cost minimum.  These costs minimums account for the variation between working fluids and process conditions.  They were extracted from the data set and correlations developed for the individual components as functions of both plant performance and resource temperature.  GETEM uses its component scaling factors to estimate the cost of components larger and smaller than those in the 10 MW plant used as the fixed plant size in this work.  GETEM uses these component costs and cost correlations developed for the direct construction costs to predict the installed plant cost exclusive of any indirect costs for permitting, engineering, home office, startup, ... ; the User defines these indirect costs, which GETEM uses to estimate the total installed cost for the power plant."]
[]
[null,"The model recognizes the relationship between a binary power plant's performance and its cost, i.e., more efficient plants have higher capital costs.  When the costs to develop a geothermal resource are significant, a more efficient plant will lower the LCOE even though the plant itself has a higher capital cost.  The more efficient plant either provides more power sales for a given well field development, or requires fewer wells to produce the same level of sales.  GETEM allows this trade-off to be performed in a macro that the user can use when providing input for the power plant.  This macro varies plant performance (and cost) until the LCOE is minimized.  Note this macro should be used after all other input is provided.  If subsequent changes are made to the input for any of the other project areas, the macro should be re-run."]
[]
[null,"GETEM's calculation of the flash-steam plant cost requires more User input than needed for the binary plant.  The User defines the ambient conditions, information needed to size the heat rejection equipment, and dissolved gas levels in the geothermal fluid and how they are to be treated or removed.  The model estimates the flash pressures within constraints that the flash pressure always be above 1 atmosphere and the temperature of the unflashed brine leaving the lowest flash pressure be above the saturation temperature of amorphous silica (lower temperatures are allowed, but the User should include costs for treating the brine to prevent this scaling).  Based on the plant size and the User input, the model estimates the size and cost of the major components.  These costs and cost correlations of the direct construction activities are estimated and used with the User defined indirect costs to estimate the total installed cost of the flash plant."]
[]
[null,"O&M costs are based upon a calculated plant staffing that is based upon the net plant power output.  Non-labor costs are determined as a % of the capital costs for both the power plant or the well field development.  The user has the option to input the O&M costs associated with the field and the power plant operation (these inputted values include labor, as well as taxes and insurance).  Note that there are O&M input parameters that are effectively placeholders until better input can be provided; these are primarily related to chemical usage for treating geothermal fluids and cooling waters, and for lubrication of lineshaft pumps."]
[]
[null,"The model predicts the effect of the reservoir's thermal drawdown on power production for both binary and flash plants.  The model also calculates a maximum temperature decline that would be allowed before the well field is replaced; the User may over-ride this calculation and input a maximum level of temperature decline.  The thermal drawdown is determined as an annual decline rate (% decrease in fluid temperature per year).  (The model has an option to use the Carslaw Jaeger solution for transient heat conduction from a semi-infinite solid (can only be used with EGS resources); this option is currently inactive. If this method is used, the user must define the fracture - length, width and aperture.)  If the temperature drops below the minimum allowed, the entire well field is replaced, with the caveat that no replacement occur in the last 5 years of the project life.  The well field replacement can be limited by the User defined resource potential found during exploration activities.  If sufficient potential was not found, the well field will not be replaced and power output will continue to decrease according to the predicted temperature decline."]
[]
["Important Information Regarding Model:"]
[]
[null,"A User can elect to input values for nearly all cost and performance parameters that the model calculates and uses in its determination of the LCOE.  If the User opts to over-ride the calculations, the model will use the value the User provides in determining the cost of electricity."]
[]
[null,"The model uses fractional wells, sites, components and personnel in its calculations, and is not intended for the examination of a  specific project. Its purpose is both to provide DOE with 'representative' generation costs for geothermal and to provide a means of assessing how technology would impact those costs.  A User may attempt to use the model to evaluate a specific project, but that requires the User provide all input necessary to define that project. "]
[]
[null,"The model has inherent limitations on the size of a project that can be evaluated.  The model's cost correlations for binary plants were developed for plants larger than ~3 MWe. It will estimate costs for smaller plants, however those estimates are outside of the cost correlations used in developing the model.  Though there is not a specific limit on the size of flash plants, it is not recommended that the model be used for flash plants smaller than ~10 MWe. The binary plant cost and performance correlations were developed for resource temperatures between 75°C and 200°C.  It is not recommended that evaluations be done outside of this temperature range using the binary plant.  Because an Excel spreadsheet is used as the model platform, it uses simple correlations for the properties of water.  These correlations were developed for resource temperatures <~300°C, and may not work at higher temperatures (they will not work at temperatures above the critical temperature of water). "]
[]
[null,"The model's Summary worksheet has a summary of the calculated cost (and where relevant performance) associated with each phase of the project development - Exploration, Confirmation, Well field Development, Reservoir Definition, Geothermal Pumping, Operation and Maintenance, and Power Plant.  (Reservoir Definition includes results/input for flow rate, reservoir stimulation, hydraulic drawdown, thermal drawdown, and water loss.)   The Input worksheet is similarly laid out.  The result/input for each phase are 'grouped' to facilitate both the input of data and the review of the results.  These sections can be expanded or collapsed by clicking on the + or - in the blue column on the left side of each sheet.  Note that these sheets are not 'protected' so if you alter these groupings, they will not restore."]
[]
[null,"The model has a sheet Error-Warnings that has a summary of warnings the model generates for the input provided by the User.  Though the error-warning messages are displayed on the Input sheet, they may not appear until input is changed elsewhere.  The number of warning messages that are generated are shown at the top of the Input and Summary worksheets.  In one goes to the Error-Warnings sheet, there are hyperlinks back to the appropriate sections of the Input sheet where the input is questioned.  The User may choose to ignore these messages - the model will attempt to calculate costs and the LCOE regardless of the input. "]
[]
[null,"Most of the worksheets in this file are protected.  The Input and Summary worksheets are not in order to allow the information on these sheets to be grouped and collapsed.  The remaining sheets are protected to prevent users from \"breaking\" links between sheets by changing parameters in the wrong location.  A number of the worksheets where calculations are made are hidden; the user can 'Unhide' these sheets, if desired.  "]
[]
[null,"Generally the following formatting is used in the model:"]
[null,null,null,"Yellow background","  User provided information "]
[null,null,null,"Rose background","  User has defined performance/cost change for Improved scenario"]
[null,null,null,"Red Font  ","  Values imported from other work sheets"]
[null,null,null,"note","  Comments are embedded in cells having this text.  These comments provide information on the parameter or the input for that parameter; they can be displayed by moving cursor over cell."]
[]
[]
[null,"It is strongly recommended that a user maintain a 'clean' or unmodified version of this file."]
[]
[null,"The model allows two cases to be defined - a Reference Case and an Improved Case.  The Improved Case allows DOE to examine how technology improvements in different areas could impact the LCOE.  If one is trying to evaluate two different technologies, it should be done in two separate files with each defined using the Reference Case input."]
[]
["Authors and Contributors:"]
[]
[null,"This model and its documentation were originally prepared as required work under a subcontract from the National "]
[null,"Renewable Energy Laboratory to Princeton Energy Resources International, Rockville, MD. "]
[]
[null,"Dan Entingh, PERI",null,"General plan, economics factors and calculations."]
[null,null,null,"Original arrangement of system performance and cost sheets."]
[null,null,null,"Estimates for exploration and confirmation costing."]
[null,null,null,"Drawdown and makeup functions and costs."]
[null,"Greg Mines, INL",null,"Performance and cost of power plants, production pumps, injection pumps."]
[null,null,null,"General arrangement of I/O, system, O&M, and power plant sheets"]
[null,"Chip Mansure, SNL",null,"Cost of wells, based on recent geothermal experience."]
[null,"Susan Petty, Consultant",null,"Geothermal field practices and cost factors."]
[null,"Gerry Nix, NREL",null,"Technical guidance, GUI, user needs."]
[]
[null,"The most recent changes to the model have been made by the LCOE Analysis team lead by Jay Nathwani, DOE GT0, other team members include:"]
["Recent History:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NOTES FOR REVISIONS:"]
["[1]"]
["[2]"]
[]
["[3]"]
[]
["[4]"]
["[5]"]
["[6]"]
[]
["[7]"]
["[8]"]
[]
[]
["[9]"]
[]
["[10]"]
[]
[]
["[11]"]
[]
[]
[]
["[12]"]
["[13]"]
["[14]"]
["[15]"]
[]
[]
[]
["[16]"]
[]
["[17]"]
[]
[]
[]
[]
["[18]"]
[]
[]
[]
["[19]"]
[]
[]
[]
[]
[]
[]
["[20]"]
[]
[]
[null,"Chad Augustine, NREL "]
[null,"Erin Camp, Sentech, Inc."]
[null,"Greg Mines, INL"]
[null,"Mark Paster, Consultant"]
[null,"Ella Thodal, SRA International"]
[null,"Steven Hanson, SRA International"]
[]
[null,"If there are any questions or issues with the model, please contact Greg Mines (Gregory.Mines@inl.gov / 208-526-0260), or any member of the team"]

{"sheet":"P10-90's - Read","index":1,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!T1","v":0}]
[null,"This spreadsheet contains modifications made to GETEM to facilitate looking at the impact of uncertainty in the inputs and costs used in the model.  Five EGS scenarios and one Blind or Hidden Hydrothermal scenario were defined and P10 and P90 values were assigned to each of the selected inputs.  The P10 value is an optimistic value that should lower LCOE , while a P 90 value is conservative that would raise the LCOE (both trends relative to the LCOE produced by a most likely value).  This is not always the case; in some instances having a more optimistic value for a performance related parameter may increase the LCOE.  Well flow rate is an example - increased flow can lower the number of wells needed, but at some point the additional pumping power needed due to losses in the well-bore and reservoir drawdown off-set the effect of reducing the well count and the LCOE increases.   "]
[]
[null,"The P10 and P90 values, along with a most likely value for each input are shown for each on the sheet 'master list of 10-90s'.  To change scenarios, you must copy all the input for the selected scenario into columns D-F of this sheet.  The values in these columns are then linked to the corresponding inputs on the 'INPUT' sheet.  Next go to the sheet 'LCOE Summary 10-90s'.  This sheet has 3 red buttons - the upper two are for scenarios using a binary plant; the lower button is for running scenarios with a flash plant.  Once a button is pushed the model calculates the LCOE for the P10, P90 and most likely values for each of the identified inputs.  Once the LCOE's are determined for a given input, they are copied into the table, the P10 and P90 values reset to the most likely value for that input, and the macro moves to the next input parameter.  Once all of the inputs are run, you can view results in the table on this sheet.  These inputs and results are also displayed on the 'Tornado Chart' sheet.  "]
[]
[null," If one wants to look at the impact of a specific input, change the value of the counter in cell B2 (black background) of sheet 'LCOE Summary 10-90s' to match that of the desired input.  If using a binary plant, you will then need to run the macro using the upper red button - this macro establishes the plant performance that minimizes LCOE for that particular input. This macro trades off the increased cost for more efficient power plants with the costs associated with the reduction in geothermal fluid flow occurring with the more efficient plant (cost reductions associated with flow include lower capital and operating cost as well as reduced geothermal pumping power).  The calculated LCOE's for the P10 and P90 values will be given at the top of this sheet once the macro completes running, and a summary of the impacts on the project costs are shown on the 'Summary' and  'Summary A1' sheets.  If the scenario uses a flash conversion system, and one wants to make a similar evaluation of a single input, there is no macro to run - the costs will update without running the macro."]
[]
[null,"When scenarios are changed, other inputs also need to be changed that are not part of the 10-90 evaluation.  These inputs are used to define the scenario.  All inputs for the EGS scenarios are given on the 'other input for cases' sheet.  This sheet has hyper links in column R to the corresponding input cells on the 'INPUT' sheet that must checked and sometimes changed for each  scenario; the inputs for each scenario are provided on this sheet, but are not linked to the INPUT sheet."]
[]
[null,"An Improved Scenario is defined by changing the multipliers on the 'INPUT' sheet. With a binary plant, once all the improvements are defined, roved Scenario that uses a binary plant, you will also need to run the macro on 'Binary A1' sheet - red button in Improved Column.  Results are shown on both Summary sheets."]
[]
[null,"This model incorporates a methodology being developed by EERE to determine LCOEs for renewables.  This methodology is used in lieu of the Fixed Charge Rate that previously used in GETEM.  The model also has a cash flow sheet ('Revised COE - DCF') that can also be used to calculate the LCOE (requires running a macro to determine LCOE).  Both the EERE methodology and the cash flow sheet allow for different discount rates associated with each project phase - the Fixed Charge Rate does not.  These discount rates are inputs, and are reduced for the improved scenario.  For making the assessment of the P10-90's DOE uses the EERE methodology to determine the LCOE, and the cash flow sheet to check those results."]
[]
[null,"The are some small differences in the LCOE's estimates using the EERE methodology and the cash flow sheet.  The cash flow sheet uses GETEM's estimate of the impact of a declining resource temperature on future power output.  To replicate this in the EERE methodology, a declining capacity factor is used.  This difference in accounting for the effect of the resource decline produces some small differences in LCOE."]
[]
[null,"The revisions to GETEM to facilitate these changes have been made by the LCOE Analysis Team lead by Jay Nathwani of the DOE Geothermal Technologies Program.  Team members include:"]
[null,"Chad Augustine - NREL"]
[null,"Erin Camp - Sentech, Inc."]
[null,"Greg Mines - INL"]
[null,"Jay Nathwani - DOE"]
[null,"Mark Paster, Consultant"]
[null,"Ella Thodal - SRA International"]
[null,"Steven Hanson - SRA International"]

{"sheet":"INPUT","index":2,"n_rows":527,"n_cols":34,"rows_kept":527,"cut":false,"hidden":false,"merged":[[198,14,199,15],[153,13,153,14],[30,13,30,27],[32,13,32,27],[465,18,466,20],[19,13,19,20],[440,13,440,20],[266,22,266,23],[180,19,181,20],[266,14,266,15],[202,14,202,20],[302,19,303,20],[289,19,290,20],[169,19,170,20],[266,19,266,20],[321,19,321,22],[195,13,195,20]]}
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,null,null,null,null,null,{"$f":"'Input A1'!T1","v":0}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"Fracture Flow"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"Yes"},{"$f":"'Input A1'!L6","v":"Input"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,{"$f":"'Input A1'!B8","v":"Yes"},{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,{"$f":"'Input A1'!B9","v":"Yes"},{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET",null,null,null,null,null,null,null,{"$f":"'LCOE Summary 10-90s'!B2","v":58},null,null,{"$f":"'Input A1'!T1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,null,null,"Reference Scenario",null,"Improvement Change","Improved Scenario",null,"10% Scenario","90% Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h",null,{"$f":"'Summary A1'!H24","v":77.533306814238927},null,{"$f":"(U23-R23)/R23","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065},null,{"$f":"'Summary A1'!L24","v":77.533306814238927},{"$f":"'Summary A1'!M24","v":110.46039287409791}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE",null,null,null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE",null,null,null,{"$f":"R36","v":"EGS A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TEMPERATURE",null,{"$f":"P77","v":"C"},null,{"$f":"R77","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEPTH",null,{"$f":"P78","v":"meter"},null,{"$f":"R78","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM",null,null,null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW",null,{"$f":"'Summary A1'!H27","v":10000},null,null,{"$f":"'Summary A1'!J27","v":25000},null,{"$f":"'Summary A1'!L27","v":10000},{"$f":"'Summary A1'!M27","v":10000},null,null,"Values"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0},"note",null,null,null,null,null,null,0.1,"likely",0.9,null,null,"don't change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The following scheme is used for the inputs in the DOE LCOE assessment.  The cells with 'green backgrounds are those using the P10-90 inputs - the Reference scenario value being the 'most likely'.  The cells with the Yellow background and Black font are those that are not changed in the DOE calculations.  Those cells with the Red background and White font are those whose values may change with the change in the resource scenario/category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q35:Q544)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF39:AF597)","v":0},{"$f":"SUM(AG39:AG597)","v":0},{"$f":"SUM(AH39:AH597)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,2012," note",{"$f":"'master Improvements'!E15","v":2030}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS A"}]
[null,null,null,null,{"$f":"MIN(E38:M73)","v":0},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,null,2011," note"]
[null,null,null,null,{"$f":"IF(T40=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,{"$f":"IF(R40=AA40,\" \",1)","v":" "},{"$f":"AA40","v":0.95}," note",{"$f":"'master Improvements'!E19","v":1},{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"IF($V$20=AD40,$Z40,R40)","v":0.95},{"$f":"IF($V$20=AD40,$AB40,R40)","v":0.95},null,{"$f":"'master list of 10-90s'!D9","v":0.96},{"$f":"'master list of 10-90s'!E9","v":0.95},{"$f":"'master list of 10-90s'!F9","v":0.88},{"$f":"Z40","v":0.96},{"$f":"AE40","v":1},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"AD40-AE40","v":0},{"$f":"IF(W40=$R40,0,1)","v":0},{"$f":"IF(X40=$R40,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T41=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Contingency",null,"%",{"$f":"IF(R41=AA41,\" \",1)","v":" "},{"$f":"AA41","v":0.15}," note",{"$f":"'master Improvements'!E20","v":0.66666666666666663},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,{"$f":"IF($V$20=AD41,$Z41,R41)","v":0.15},{"$f":"IF($V$20=AD41,$AB41,R41)","v":0.15},null,{"$f":"'master list of 10-90s'!D10","v":0.05},{"$f":"'master list of 10-90s'!E10","v":0.15},{"$f":"'master list of 10-90s'!F10","v":0.25},0.05,{"$f":"AE41","v":2},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"AD41-AE41","v":0},{"$f":"IF(W41=$R41,0,1)","v":0},{"$f":"IF(X41=$R41,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",null,1.7500000000000002E-2," note",{"$f":"'master Improvements'!E21","v":1},{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,3.5000000000000003E-2,null,{"$f":"'master Improvements'!E22","v":1},{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",{"$f":"IF(R44=AA44,\" \",1)","v":" "},{"$f":"AA44","v":7.0000000000000007E-2}," note",{"$f":"'master Improvements'!E23","v":1},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"IF($V$20=AD44,$Z44,R44)","v":7.0000000000000007E-2},{"$f":"IF($V$20=AD44,$AB44,R44)","v":7.0000000000000007E-2},null,{"$f":"'master list of 10-90s'!D11","v":0.06},{"$f":"'master list of 10-90s'!E11","v":7.0000000000000007E-2},{"$f":"'master list of 10-90s'!F11","v":0.09},0.06,{"$f":"AE44","v":3},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"AD44-AE44","v":0},{"$f":"IF(W44=$R44,0,1)","v":0},0]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,0.39200000000000002,null,{"$f":"'master Improvements'!E24","v":1},{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",{"$f":"IF(R46=AA46,\" \",1)","v":" "},{"$f":"AA46","v":20},null,{"$f":"'master Improvements'!E25","v":1.5},{"$f":"'Input A1'!W46","v":30},null,{"$f":"IF($V$20=AD46,$Z46,R46)","v":20},{"$f":"IF($V$20=AD46,$AB46,R46)","v":20},null,{"$f":"'master list of 10-90s'!D12","v":30},{"$f":"'master list of 10-90s'!E12","v":20},{"$f":"'master list of 10-90s'!F12","v":10},null,{"$f":"AE46","v":4},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"AD46-AE46","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,{"$f":"IF(R47=AA47,\" \",1)","v":" "},{"$f":"AA47","v":0.108}," note",{"$f":"'master Improvements'!E26","v":1},{"$f":"'Input A1'!W47","v":0.108},null,{"$f":"IF($V$20=AD47,$Z47,R47)","v":0.108},{"$f":"IF($V$20=AD47,$AB47,R47)","v":0.108},null,{"$f":"'master list of 10-90s'!D13","v":0.09},{"$f":"'master list of 10-90s'!E13","v":0.108},{"$f":"'master list of 10-90s'!F13","v":0.13},0.09,{"$f":"AE47","v":5},{"$f":"'LCOE Summary 10-90s'!B10","v":5},0,0,0]
[{"$f":"'Input A1'!A48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,"EERE Approach",null,{"$f":"IF(A48=1,\"Go To Resource Definition\",\" \")","v":" "}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":0},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,{"$f":"SUM(R51:R53)+MAX(R55:R56)","v":5.5},{"$f":"SUM(U52:U53)+MAX(U55:U56)+$R51","v":4.5},{"$f":"SUM(W52:W53)+MAX(W55:W56)+$R51","v":5.5},{"$f":"SUM(X52:X53)+MAX(X55:X56)+$R51","v":5.5},{"$f":"MAX(G50:J50)","v":5.5},null,null,"Year of Project Initiation",null,null,null,2009," note",null,{"$f":"'Input A1'!W50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,1,null,{"$f":"IF(K50<15,\" \",\"Total pre-startup duration exceeds 15 yrs in DCF\")","v":" "}]
[null,null,null,null,{"$f":"IF(U52=R52,1,0)","v":1},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",{"$f":"IF(R52=AA52,\" \",1)","v":" "},{"$f":"AA52","v":1},null,null,{"$f":"'master Improvements'!E28","v":1},null,{"$f":"IF($V$20=AD52,$Z52,R52)","v":1},{"$f":"IF($V$20=AD52,$AB52,R52)","v":1},null,{"$f":"'master list of 10-90s'!D14","v":0.5},{"$f":"'master list of 10-90s'!E14","v":1},{"$f":"'master list of 10-90s'!F14","v":3},null,{"$f":"AE52","v":6},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"AD52-AE52","v":0},{"$f":"IF(W52=$R52,0,1)","v":0},{"$f":"IF(X52=$R52,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(U53=R53,1,0)","v":0},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",{"$f":"IF(R53=AA53,\" \",1)","v":" "},{"$f":"AA53","v":1.5}," note",null,{"$f":"'master Improvements'!E29","v":1},null,{"$f":"IF($V$20=AD53,$Z53,R53)","v":1.5},1.5,null,{"$f":"'master list of 10-90s'!D15","v":1},{"$f":"'master list of 10-90s'!E15","v":1.5},{"$f":"'master list of 10-90s'!F15","v":2},null,{"$f":"AE53","v":7},{"$f":"'LCOE Summary 10-90s'!B12","v":7},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,1]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",{"$f":"IF(R55=AA55,\" \",1)","v":" "},{"$f":"AA55","v":2}," note",null,{"$f":"'master Improvements'!E30","v":1.5},null,2,2,null,{"$f":"'master list of 10-90s'!D16","v":2},{"$f":"'master list of 10-90s'!E16","v":2},{"$f":"'master list of 10-90s'!F16","v":3},null,8,{"$f":"'LCOE Summary 10-90s'!B13","v":8},0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",{"$f":"IF(R56=AA56,\" \",1)","v":" "},{"$f":"AA56","v":2},null,null,{"$f":"'master Improvements'!E31","v":1.5},null,2,2,null,{"$f":"'master list of 10-90s'!D17","v":1.25},{"$f":"'master list of 10-90s'!E17","v":2},{"$f":"'master list of 10-90s'!F17","v":2.5},null,9,{"$f":"'LCOE Summary 10-90s'!B14","v":9},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"'Input A1'!T57","v":2014}," note",null,{"$f":"'Input A1'!W57","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"'Input A1'!T58","v":2034},null,null,{"$f":"'Input A1'!W58","v":2044}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,0," note",null,{"$f":"'master Improvements'!E32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Plant Closure",null,null,null,{"$f":"'Input A1'!T60","v":2034},null,null,{"$f":"'Input A1'!W60","v":2044}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E34","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,0.3,null,null,{"$f":"'master Improvements'!E35","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,0.15,null,null,{"$f":"'master Improvements'!E36","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,7.0000000000000007E-2,null,null,{"$f":"'master Improvements'!E37","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E73)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,null,0," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,0.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,0.192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,0.1152]
[null,null,null,null,{"$f":"IF(T73=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 6",null,null,null,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"IF('master list of 10-90s'!D3=D2,D2,D1)","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :",null,{"$f":"IF('Input A1'!E77>705,\"The value entered is above water's critical temperature\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,{"$f":"'master list of 10-90s'!E6","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,{"$f":"'master list of 10-90s'!E7","v":2000}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":1},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,"Greenfield"," note"]
[null,null,null,null,{"$f":"IF(T82=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",null,300," note",{"$f":"'master Improvements'!E40","v":1},{"$f":"'Input A1'!W82","v":300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,"No"," note",{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A83=0),\"Recommend not Proportioning EGS Exploration Costs\",\" \")","v":" "}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",{"$f":"IF(R85=AA85,\" \",1)","v":" "},{"$f":"AA85","v":3}," note",{"$f":"'master Improvements'!E42","v":0.66666666666666663},{"$f":"'Input A1'!W85","v":2},null,{"$f":"IF($V$20=AD85,$Z85,R85)","v":3},{"$f":"IF($V$20=AD85,$AB85,R85)","v":3},null,{"$f":"'master list of 10-90s'!D18","v":1},{"$f":"'master list of 10-90s'!E18","v":3},{"$f":"'master list of 10-90s'!F18","v":5},{"$f":"Z85","v":1},{"$f":"AE85","v":10},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"AD85-AE85","v":0},{"$f":"IF(W85=$R85,0,1)","v":0},{"$f":"IF(X85=$R85,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",null,60000," note",{"$f":"'master Improvements'!E43","v":1},{"$f":"'Input A1'!W86","v":60000}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,null,"Lump Sum"," note"]
[null,null,null,null,{"$f":"IF(T89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",{"$f":"IF(R89=AA89,\" \",1)","v":" "},{"$f":"AA89","v":250000}," note",{"$f":"'master Improvements'!E44","v":0.6},{"$f":"'Input A1'!W89","v":150000},null,{"$f":"IF($V$20=AD89,$Z89,R89)","v":250000},{"$f":"IF($V$20=AD89,$AB89,R89)","v":250000},null,{"$f":"'master list of 10-90s'!D19","v":150000},{"$f":"'master list of 10-90s'!E19","v":250000},{"$f":"'master list of 10-90s'!F19","v":500000},{"$f":"Z89","v":150000},{"$f":"AE89","v":11},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"AD89-AE89","v":0},{"$f":"IF(W89=$R89,0,1)","v":0},{"$f":"IF(X89=$R89,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":1},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"'Input A1'!T91","v":32000},null,null,{"$f":"'Input A1'!W91","v":32000}]
[null,null,null,null,{"$f":"IF(T92=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value",null,{"$f":"'Input A1'!T92","v":32000},null,{"$f":"'master Improvements'!E46","v":1},{"$f":"'Input A1'!W92","v":32000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":1},null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"'Input A1'!F95","v":52000},null,null,{"$f":"'Input A1'!H95","v":52000}]
[null,null,null,null,{"$f":"IF(T95=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value",null,{"$f":"'Input A1'!T95","v":48000},null,{"$f":"'master Improvements'!E47","v":1},{"$f":"'Input A1'!W95","v":48000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T97=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value",null,{"$f":"'Input A1'!T97","v":4000}," note",{"$f":"'master Improvements'!E48","v":1},{"$f":"'Input A1'!W97","v":4000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T99=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value",null,{"$f":"'Input A1'!T99","v":0},null,{"$f":"'master Improvements'!E49","v":1},{"$f":"'Input A1'!W99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T101=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value",null,{"$f":"'Input A1'!T101","v":0},null,{"$f":"'master Improvements'!E50","v":1},{"$f":"'Input A1'!W101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T103=1,1,0)","v":1},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value",null,{"$f":"'Input A1'!T103","v":0},null,{"$f":"'master Improvements'!E51","v":1},{"$f":"'Input A1'!W103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"'Input A1'!T105","v":80000},null,null,{"$f":"'Input A1'!H106","v":80000}]
[null,null,null,null,{"$f":"IF(T106=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value",null,{"$f":"'Input A1'!T106","v":80000}," note",{"$f":"'master Improvements'!E52","v":1},{"$f":"'Input A1'!W106","v":80000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":1},null,null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"'Input A1'!T108","v":140388.88888888888},null,null,{"$f":"'Input A1'!W108","v":140388.88888888888}]
[null,null,null,null,{"$f":"IF(T109=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value",null,{"$f":"'Input A1'!T109","v":138888.88888888888}," note",{"$f":"'master Improvements'!E53","v":1},{"$f":"'Input A1'!W109","v":138888.88888888888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T111=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value",null,{"$f":"'Input A1'!T111","v":0},null,{"$f":"'master Improvements'!E54","v":1},{"$f":"'Input A1'!W111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T113=1,1,0)","v":1},null,null,null,null,null,null,null,null,"LiDAR","No"," default value",null,{"$f":"'Input A1'!T113","v":0},null,{"$f":"'master Improvements'!E55","v":1},{"$f":"'Input A1'!W113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T115=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value",null,{"$f":"'Input A1'!T115","v":1500},null,{"$f":"'master Improvements'!E56","v":1},{"$f":"'Input A1'!W115","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T117=1,1,0)","v":1},null,null,null,null,null,null,null,null,"FLIR","No"," default value",null,{"$f":"'Input A1'!T117","v":0},null,{"$f":"'master Improvements'!E57","v":1},{"$f":"'Input A1'!W117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":1},null,null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"'Input A1'!T119","v":195000},null,null,{"$f":"'Input A1'!W119","v":195000}]
[null,null,null,null,{"$f":"IF(T120=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value",null,{"$f":"'Input A1'!T120","v":40000}," note",{"$f":"'master Improvements'!E59","v":1},{"$f":"'Input A1'!W120","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T122=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value",null,{"$f":"'Input A1'!T122","v":115000},null,{"$f":"'master Improvements'!E60","v":1},{"$f":"'Input A1'!W122","v":115000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T124=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T124","v":0},null,{"$f":"'master Improvements'!E61","v":1},{"$f":"'Input A1'!W124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T126=1,1,0)","v":1},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value",null,{"$f":"'Input A1'!T126","v":0},null,{"$f":"'master Improvements'!E62","v":1},{"$f":"'Input A1'!W126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T128=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value",null,{"$f":"'Input A1'!T128","v":0},null,{"$f":"'master Improvements'!E63","v":1},{"$f":"'Input A1'!W128","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T130=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value",null,{"$f":"'Input A1'!T130","v":0},null,{"$f":"'master Improvements'!E64","v":1},{"$f":"'Input A1'!W130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T132=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value",null,{"$f":"'Input A1'!T132","v":40000},null,{"$f":"'master Improvements'!E65","v":1},{"$f":"'Input A1'!W132","v":40000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T134=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value",null,{"$f":"'Input A1'!T134","v":0},null,{"$f":"'master Improvements'!E66","v":1},{"$f":"'Input A1'!W134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T136=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value",null,{"$f":"'Input A1'!T136","v":0},null,{"$f":"'master Improvements'!E67","v":1},{"$f":"'Input A1'!W136","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"IF(T138=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value",null,{"$f":"'Input A1'!T138","v":0},null,{"$f":"'master Improvements'!E68","v":1},{"$f":"'Input A1'!W138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":1},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"'Input A1'!T140","v":109500},null,null,{"$f":"'Input A1'!W140","v":109500}]
[null,null,null,null,{"$f":"IF(T141=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value",null,{"$f":"'Input A1'!T141","v":75000}," note",{"$f":"'master Improvements'!E70","v":1},{"$f":"'Input A1'!W141","v":75000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost",null," note"]
[null,null,null,null,{"$f":"IF(T143=1,1,0)","v":1},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value",null,{"$f":"'Input A1'!T143","v":34500},null,{"$f":"'master Improvements'!E71","v":1},{"$f":"'Input A1'!W143","v":34500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"'Input A1'!F146","v":96000},null,null,{"$f":"'Input A1'!H146","v":96000}]
[null,null,null,null,{"$f":"IF(T146=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null," default value",null,{"$f":"(1-'Input A1'!A146)*'Input A1'!B146","v":96000}," note",{"$f":"'master Improvements'!E73","v":1},{"$f":"T146*'Input A1'!F146","v":96000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enter new cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"'Input A1'!T148","v":0.12},null,null,{"$f":"'Input A1'!W148","v":0.12}]
[null,null,null,null,{"$f":"IF(T149=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value",null,{"$f":"(1-'Input A1'!A149)*'Input A1'!B149","v":0.12}," note",{"$f":"'master Improvements'!E75","v":1},{"$f":"T149*'Input A1'!F149","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"or enter new %"]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "},null,null,"note"]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,"Yes"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",{"$f":"IF(R153=AA153,\" \",1)","v":" "},{"$f":"AA153","v":2}," note",{"$f":"'master Improvements'!E77","v":0.75},{"$f":"'Input A1'!W153","v":1.5},null,{"$f":"IF($V$20=AD153,$Z153,R153)","v":2},{"$f":"IF($V$20=AD153,$AB153,R153)","v":2},null,{"$f":"'master list of 10-90s'!D20","v":1},{"$f":"'master list of 10-90s'!E20","v":2},{"$f":"'master list of 10-90s'!F20","v":3},{"$f":"Z153","v":1},{"$f":"AE153","v":12},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"AD153-AE153","v":0},{"$f":"IF(W153=$R153,0,1)","v":0},{"$f":"IF(X153=$R153,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,"per site",null,{"$f":"AA154","v":1500000},null,{"$f":"'master Improvements'!E78","v":0.66666666666666663},{"$f":"'Input A1'!W154","v":1000000},null,{"$f":"IF($V$20=AD154,$Z154,R154)","v":1500000},{"$f":"IF($V$20=AD154,$AB154,R154)","v":1500000},null,{"$f":"'master list of 10-90s'!D21","v":1000000},{"$f":"'master list of 10-90s'!E21","v":1500000},{"$f":"'master list of 10-90s'!F21","v":2000000},{"$f":"Z154","v":1000000},{"$f":"AE154","v":13},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"AD154-AE154","v":0},{"$f":"IF(W154=$R154,0,1)","v":0},{"$f":"IF(X154=$R154,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Drilling - Exploration/Confirmation Phases ",null,"per site",null,{"$f":"IF('Input A1'!A75=1,250000,125000)","v":250000},null,{"$f":"'master Improvements'!E81","v":1},{"$f":"'Input A1'!W155","v":250000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost ",null,"$ per acre",null,{"$f":"AA156","v":30},null,{"$f":"'master Improvements'!E82","v":1},{"$f":"'Input A1'!W156","v":30},null,{"$f":"IF($V$20=AD156,$Z156,R156)","v":30},{"$f":"IF($V$20=AD156,$AB156,R156)","v":30},null,{"$f":"'master list of 10-90s'!D22","v":2},{"$f":"'master list of 10-90s'!E22","v":30},{"$f":"'master list of 10-90s'!F22","v":1000},null,{"$f":"AE156","v":14},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"AD156-AE156","v":0},{"$f":"IF(W156=$R156,0,1)","v":0},{"$f":"IF(X156=$R156,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Exploration Drilling ",null,"per site",null,0,"note",{"$f":"'master Improvements'!E83","v":1},{"$f":"'Input A1'!W157","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,{"$f":"IF(R159=AA159,\" \",1)","v":" "},{"$f":"AA159","v":1.5},null,{"$f":"'master Improvements'!E85","v":0.66666666666666663},{"$f":"'Input A1'!W159","v":1},null,{"$f":"IF($V$20=AD159,$Z159,R159)","v":1.5},{"$f":"IF($V$20=AD159,$AB159,R159)","v":1.5},null,{"$f":"'master list of 10-90s'!D23","v":1},{"$f":"'master list of 10-90s'!E23","v":1.5},{"$f":"'master list of 10-90s'!F23","v":3},{"$f":"Z159","v":1},{"$f":"AE159","v":15},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"AD159-AE159","v":0},{"$f":"IF(W159=$R159,0,1)","v":0},{"$f":"IF(X159=$R159,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :",null,null,null,null,null,{"$f":"IF(OR(R162>1,R162*T162>1),\"Success rate should be 100% or less\",IF(OR(R162<=0,T162*R162<=0),\"Success rate should exceed 0%\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of wells at Each Unsuccessful Site",null,null,null,{"$f":"IF('Input A1'!A75=1,1.5,2)","v":1.5},"note",{"$f":"'master Improvements'!E87","v":0},{"$f":"'Input A1'!W161","v":0}]
[null,null,null,null,{"$f":"IF(T162=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,{"$f":"IF(R162=AA162,\" \",1)","v":" "},{"$f":"AA162","v":1},"note",{"$f":"'master Improvements'!E88","v":1},{"$f":"'Input A1'!W162","v":1},null,{"$f":"IF($V$20=AD162,$Z162,R162)","v":1},{"$f":"IF($V$20=AD162,$AB162,R162)","v":1},null,{"$f":"'master list of 10-90s'!D24","v":1},{"$f":"'master list of 10-90s'!E24","v":1},{"$f":"'master list of 10-90s'!F24","v":0.8},{"$f":"Z162","v":1},{"$f":"AE162","v":16},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"AD162-AE162","v":0},{"$f":"IF(W162=$R162,0,1)","v":0},{"$f":"IF(X162=$R162,0,1)","v":0}]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,"Well Count","note"]
[{"$f":"'Input A1'!B164","v":18.46495834080114},null,null,null,{"$f":"IF(T164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",{"$f":"IF(R164=AA164,\" \",1)","v":" "},{"$f":"AA164","v":3},null,{"$f":"'master Improvements'!E89","v":0.66666666666666663},{"$f":"'Input A1'!W164","v":2},null,{"$f":"IF($V$20=AD164,$Z164,R164)","v":3},{"$f":"IF($V$20=AD164,$AB164,R164)","v":3},null,{"$f":"'master list of 10-90s'!D25","v":2},{"$f":"'master list of 10-90s'!E25","v":3},{"$f":"'master list of 10-90s'!F25","v":6},{"$f":"Z164","v":2},{"$f":"AE164","v":17},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"AD164-AE164","v":0},{"$f":"IF(W164=$R164,0,1)","v":0},{"$f":"IF(X164=$R164,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,0.5,null,{"$f":"'master Improvements'!E90","v":1},{"$f":"'Input A1'!W165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well",null,{"$f":"'Input A1'!T166","v":0.4658755838809035},null,null,{"$f":"'Input A1'!W166","v":1.0999353869099922}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count",null,{"$f":"'Input A1'!T167","v":10.73247917040057}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count",null,{"$f":"'Input A1'!T168","v":3.75},null,null,{"$f":"'Input A1'!W168","v":2}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":" # of Successful Confirmation Wells"},null,"count",null,{"$f":"'Input A1'!T169","v":3},"note",null,{"$f":"'Input A1'!W169","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,{"$f":"IF(R170=AA170,\" \",1)","v":" "},{"$f":"AA170","v":1.2},"note",{"$f":"IF(OR(R170<1,R170*T172<1),\"Confirmation well cost is < reference production well cost\",\" \")","v":"Confirmation well cost is < reference production well cost"},null,null,{"$f":"IF($V$20=AD170,$Z170,R170)","v":1.2},{"$f":"IF($V$20=AD170,$AB170,R170)","v":1.2},null,{"$f":"'master list of 10-90s'!D26","v":1},{"$f":"'master list of 10-90s'!E26","v":1.2},{"$f":"'master list of 10-90s'!F26","v":1.5},{"$f":"Z170","v":1},{"$f":"AE170","v":18},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"AD170-AE170","v":0},{"$f":"IF(W170=$R170,0,1)","v":0},{"$f":"IF(X170=$R170,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T171","v":4510705.740730715},"note"]
[null,null,null,null,{"$f":"IF(T172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well",null,{"$f":"'Input A1'!T172","v":5412846.8888768582},null,{"$f":"'master Improvements'!E91","v":0.5},{"$f":"'Input A1'!W172","v":2706423.4444384291}]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",null,0,"note",{"$f":"'master Improvements'!E93","v":1},{"$f":"'Input A1'!W174","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,"% Confirmation Drilling Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(T177=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,"per project",null,{"$f":"2500000","v":2500000},null,{"$f":"'master Improvements'!E94","v":1},{"$f":"'Input A1'!W177","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(T179=1,1,0)","v":1},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,null,0.05,"note",{"$f":"'master Improvements'!E96","v":1},{"$f":"'Input A1'!W179","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!A181=1,IF(R183<R182,\"Stop, the confirmation stimulation cost is less than value used for resevoir creation\",\" \"),\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well",null,{"$f":"'Input A1'!T182","v":2500000}]
[null,null,null,null,{"$f":"IF(T183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost ",null,"$ / injection well",{"$f":"IF(R183=AA183,\" \",1)","v":" "},{"$f":"AA183","v":2500000},null,{"$f":"'master Improvements'!E98","v":0.2},{"$f":"'Input A1'!W183","v":500000},null,{"$f":"IF($V$20=AD183,$Z183,R183)","v":2500000},{"$f":"IF($V$20=AD183,$AB183,R183)","v":2500000},null,{"$f":"'master list of 10-90s'!D27","v":1000000},{"$f":"'master list of 10-90s'!E27","v":2500000},{"$f":"'master list of 10-90s'!F27","v":5000000},{"$f":"Z183","v":1000000},{"$f":"AE183","v":19},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"AD183-AE183","v":0},{"$f":"IF(W183=$R183,0,1)","v":0},{"$f":"IF(X183=$R183,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":1},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(T185=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,{"$f":"IF('Input A1'!A75=1,500000,150000)","v":500000},"note",{"$f":"'master Improvements'!E100","v":1},{"$f":"'Input A1'!W185","v":500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost",null,"$/project",null,{"$f":"'Input A1'!T186","v":750000},"note",null,{"$f":"'Input A1'!W186","v":500000}]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":1},null,null,null,null,null,null,null,null,"Well Field Details:",null,null,null,null,null,{"$f":"IF(OR(R189>1,R189*T189>1),\"Success rate should be 100% or less\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(T189=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,{"$f":"IF(R189=AA189,\" \",1)","v":" "},{"$f":"AA189","v":1},"note",{"$f":"'master Improvements'!E103","v":1},{"$f":"'Input A1'!W189","v":1},null,{"$f":"IF($V$20=AD189,$Z189,R189)","v":1},{"$f":"IF($V$20=AD189,$AB189,R189)","v":1},null,{"$f":"'master list of 10-90s'!D28","v":1},{"$f":"'master list of 10-90s'!E28","v":1},{"$f":"'master list of 10-90s'!F28","v":0.8},{"$f":"Z189","v":1},{"$f":"AE189","v":20},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"AD189-AE189","v":0},{"$f":"IF(W189=$R189,0,1)","v":0},{"$f":"IF(X189=$R189,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T190=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,0,"note",{"$f":"'master Improvements'!E104","v":1},{"$f":"'Input A1'!W190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Input A1'!T191","v":0},"note",null,{"$f":"'Input A1'!W191","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,"NA","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,1,"note"]
[null,null,null,null,{"$f":"IF(T194=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,{"$f":"IF(R194=AA194,\" \",1)","v":" "},{"$f":"AA194","v":0.5},"note",{"$f":"'master Improvements'!E105","v":1},{"$f":"'Input A1'!W194","v":0.5},null,{"$f":"IF($V$20=AD194,$Z194,R194)","v":0.5},{"$f":"IF($V$20=AD194,$AB194,R194)","v":0.5},null,{"$f":"'master list of 10-90s'!D29","v":0.5},{"$f":"'master list of 10-90s'!E29","v":0.5},{"$f":"'master list of 10-90s'!F29","v":1},{"$f":"Z194","v":0.5},{"$f":"AE194","v":21},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"AD194-AE194","v":0},{"$f":"IF(W194=$R194,0,1)","v":0},{"$f":"IF(X194=$R194,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E203:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"'Input A1'!A198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Size ",{"$f":"IF(AND(A199=1,A398=1),\"Stop - Use Larger Diameter well for Binary\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A398=0),E5,E6)","v":"Larger Diameter"},null,{"$f":"'Input A1'!V199","v":"12.25 inch well bore in production interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size ",null,null,null,{"$f":"'Input A1'!T200","v":"Larger Diameter"},null,{"$f":"'Input A1'!V200","v":"12.25 inch well bore in injection interval"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T201","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve",null,null,null,{"$f":"'Input A1'!T202","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Open Hole","note",null,"Open Hole"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,{"$f":"AA300","v":"default"},"note"]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,"inch",null,null,null,null,{"$f":"AA317","v":"default"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch",null,{"$f":"'Input A1'!T208","v":9.625},null,null,{"$f":"'Input A1'!W208","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T212","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr",null,{"$f":"'Input A1'!T213","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs",null,{"$f":"'Input A1'!T215","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb",null,{"$f":"'Input A1'!T217","v":0.97037363045397917},"note",null,{"$f":"'Input A1'!W217","v":0.97037363045397917}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid",null,null,null,{"$f":"'Input A1'!T218","v":1.5},"note",null,{"$f":"'Input A1'!W218","v":1.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,"note",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3",null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Input A1'!T221","v":4119410.1740787607},"note",null,{"$f":"'Input A1'!W221","v":3988593.6182700074}]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T223","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well",{"$f":"IF(R225=AA225,\" \",1)*0","v":0},{"$f":"R223*R224","v":4510705.740730715},null,{"$f":"'master Improvements'!E106","v":0.5},{"$f":"'Input A1'!W225","v":2255352.8703653575},null,{"$f":"IF($V$20=AD225,$Z225,R225)","v":4510705.740730715},{"$f":"IF($V$20=AD225,$AB225,R225)","v":4510705.740730715},null,{"$f":"'master list of 10-90s'!D30","v":3250000},{"$f":"'master list of 10-90s'!E30","v":"curve"},{"$f":"'master list of 10-90s'!F30","v":7250000},{"$f":"Z225","v":3250000},{"$f":"AE225","v":22},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"AD225-AE225","v":0},{"$f":"IF(W225=$R225,0,1)","v":0},{"$f":"IF(X225=$R225,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well",null,{"$f":"'Input A1'!T226","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,1,"note",null,null,null,null,null,null,"Adjust multiplier to get these well costs"]
[null,null,null,null,{"$f":"IF(T228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well",{"$f":"IF(R228=AA228,\" \",1)*0","v":0},{"$f":"R226*R227","v":4510705.740730715},null,{"$f":"'master Improvements'!E107","v":0.5},{"$f":"'Input A1'!W228","v":2255352.8703653575},null,{"$f":"IF($V$20=AD228,$Z228,R228)","v":4510705.740730715},{"$f":"IF($V$20=AD228,$AB228,R228)","v":4510705.740730715},null,{"$f":"'master list of 10-90s'!D31","v":3250000},{"$f":"'master list of 10-90s'!E31","v":"curve"},{"$f":"'master list of 10-90s'!F31","v":7250000},{"$f":"Z228","v":3250000},{"$f":"AE228","v":23},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"AD228-AE228","v":0},{"$f":"IF(W228=$R228,0,1)","v":0},{"$f":"IF(X228=$R228,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":1},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,"Fixed Cost","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",{"$f":"IF(R232=AA232,\" \",1)","v":" "},{"$f":"AA232","v":200000},null,null,null,null,{"$f":"IF($V$20=AD232,$Z232,R232)","v":200000},{"$f":"IF($V$20=AD232,$AB232,R232)","v":200000},null,{"$f":"'master list of 10-90s'!D32","v":100000},{"$f":"'master list of 10-90s'!E32","v":200000},{"$f":"'master list of 10-90s'!F32","v":400000},{"$f":"Z232","v":100000},{"$f":"AE232","v":24},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"AD232-AE232","v":0},{"$f":"IF(W232=$R232,0,1)","v":0},{"$f":"IF(X232=$R232,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,5,"note"]
[null,null,null,null,{"$f":"IF(T236=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well",null,{"$f":"'Input A1'!T236","v":200000},"note",{"$f":"'master Improvements'!E109","v":1},{"$f":"'Input A1'!W236","v":200000}]
[null,null,null,null,{"$f":"IF(T237=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",null,0.05,null,{"$f":"'master Improvements'!E110","v":1},{"$f":"'Input A1'!W237","v":0.05},null,null,null,null,null,null,null,null,null,null,"Placeholder value  - need better #"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,"$ / project",{"$f":"IF(R238=AA238,\" \",1)","v":" "},{"$f":"AA238","v":1000000},null,{"$f":"'master Improvements'!E111","v":1},{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"IF($V$20=AD238,$Z238,R238)","v":1000000},{"$f":"IF($V$20=AD238,$AB238,R238)","v":1000000},null,{"$f":"'master list of 10-90s'!D33","v":500000},{"$f":"'master list of 10-90s'!E33","v":1000000},{"$f":"'master list of 10-90s'!F33","v":2000000},null,{"$f":"AE238","v":25},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"AD238-AE238","v":0}]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":0},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(T241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",{"$f":"IF(R241=AA241,\" \",1)","v":" "},{"$f":"AA241","v":40},null,{"$f":"'master Improvements'!E113","v":2.5},{"$f":"'Input A1'!W241","v":100},null,{"$f":"IF($V$20=AD241,$Z241,R241)","v":40},{"$f":"IF($V$20=AD241,$AB241,R241)","v":40},null,{"$f":"'master list of 10-90s'!D34","v":60},{"$f":"'master list of 10-90s'!E34","v":40},{"$f":"'master list of 10-90s'!F34","v":30},{"$f":"Z241","v":60},{"$f":"AE241","v":26},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"AD241-AE241","v":0},{"$f":"IF(W241=$R241,0,1)","v":0},{"$f":"IF(X241=$R241,0,1)","v":0}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,{"$f":"MIN(E243:E252)","v":0},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,"Input Value","note"]
[]
[null,null,null,null,{"$f":"IF(T246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Inputted Stimulation Cost ",null,"$ /injection well",{"$f":"IF(R246=AA246,\" \",1)","v":" "},{"$f":"AA246","v":2500000},null,{"$f":"'master Improvements'!E114","v":0.2},{"$f":"'Input A1'!W246","v":500000},null,{"$f":"IF($V$20=AD246,$Z246,R246)","v":2500000},{"$f":"IF($V$20=AD246,$AB246,R246)","v":2500000},null,{"$f":"'master list of 10-90s'!D35","v":1000000},{"$f":"'master list of 10-90s'!E35","v":2500000},{"$f":"'master list of 10-90s'!F35","v":5000000},{"$f":"Z246","v":1000000},{"$f":"AE246","v":27},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"AD246-AE246","v":0},{"$f":"IF(W246=$R246,0,1)","v":0},{"$f":"IF(X246=$R246,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T248=1,1,0)","v":1},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,1,"note",{"$f":"'master Improvements'!E116","v":1},{"$f":"'Input A1'!W248","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,200000,"note",{"$f":"'master Improvements'!E117","v":1},{"$f":"'Input A1'!W249","v":200000}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,0.1,"note",{"$f":"'master Improvements'!E118","v":1},{"$f":"'Input A1'!W250","v":0.1}]
[null,null,null,null,{"$f":"IF(R251=U251,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,1,"note",null,{"$f":"'master Improvements'!E119","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / injection well",null,{"$f":"'Summary A1'!H154","v":2500000},null,null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,"Input Value","note"]
[null,null,null,null,{"$f":"IF(T255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",{"$f":"IF(R255=AA255,\" \",1)","v":" "},{"$f":"AA255","v":0.4},"note",{"$f":"'master Improvements'!E121","v":0.5},{"$f":"'Input A1'!W255","v":0.2},null,{"$f":"IF($V$20=AD255,$Z255,R255)","v":0.4},{"$f":"IF($V$20=AD255,$AB255,R255)","v":0.4},null,{"$f":"'master list of 10-90s'!D36","v":0.2},{"$f":"'master list of 10-90s'!E36","v":0.4},{"$f":"'master list of 10-90s'!F36","v":1},{"$f":"Z255","v":0.2},{"$f":"AE255","v":28},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"AD255-AE255","v":0},{"$f":"IF(W255=$R255,0,1)","v":0},{"$f":"IF(X255=$R255,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,null,1,null,{"$f":"'master Improvements'!E122","v":1},{"$f":"'Input A1'!W256","v":1}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":1},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,null,null,"Calculation option not currently used"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A","note"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(T259=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,0.5,null,{"$f":"'master Improvements'!E125","v":1},{"$f":"'Input A1'!W259","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,200,null,{"$f":"'master Improvements'!E126","v":1},{"$f":"'Input A1'!W260","v":200}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,800,null,{"$f":"'master Improvements'!E127","v":1},{"$f":"'Input A1'!W261","v":800}]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC",null,{"$f":" 0.21*'Summary A1'!H50-12.2","v":8.8000000000000007},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(T265=1,1,0)","v":1},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",null,null,null,{"$f":"'master Improvements'!E129","v":1},{"$f":"'Input A1'!W265","v":8.8000000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,null,"Annual Decline Rate","note",{"$f":"IF('Input A1'!G267>0,\"Input has triggered well field replacement\",\" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A267=1),\"STOP - Must use Decline Rate with Hydrothermal Resource\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",{"$f":"IF(R268=AA268,\" \",1)","v":" "},{"$f":"AA268","v":5.0000000000000001E-3},"note",{"$f":"'master Improvements'!E131","v":0.5},{"$f":"'Input A1'!W268","v":2.5000000000000001E-3},null,{"$f":"IF($V$20=AD268,$Z268,R268)","v":5.0000000000000001E-3},{"$f":"IF($V$20=AD268,$AB268,R268)","v":5.0000000000000001E-3},null,{"$f":"'master list of 10-90s'!D37","v":2E-3},{"$f":"'master list of 10-90s'!E37","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!F37","v":0.01},{"$f":"Z268","v":2E-3},{"$f":"AE268","v":29},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"AD268-AE268","v":0},{"$f":"IF(W268=$R268,0,1)","v":0},{"$f":"IF(X268=$R268,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":1},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,"Calculation option not currently used"]
[null,null,null,null,{"$f":"IF(T270=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,0.125,null,{"$f":"'master Improvements'!E133","v":1},{"$f":"'Input A1'!W270","v":0.125}]
[null,null,null,null,{"$f":"IF(T271=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,500,null,{"$f":"'master Improvements'!E134","v":1},{"$f":"'Input A1'!W271","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,'Input A1'!A267=1,OR('Input A1'!A272=1,'Input A1'!A273=1)),\"STOP- flow in fracture is not laminar, increase # of fractures\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T273=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,8,null,{"$f":"'master Improvements'!E135","v":1},{"$f":"'Input A1'!W273","v":8}]
[null,null,null,null,{"$f":"IF(T274=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,15,null,{"$f":"'master Improvements'!E136","v":1},{"$f":"'Input A1'!W274","v":15}]
[null,null,null,null,{"$f":"IF(T275=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,1,"note",{"$f":"'master Improvements'!E137","v":1},{"$f":"'Input A1'!W275","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties",null,null,null,null,"note"]
[null,null,null,null,{"$f":"IF(T277=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,{"$f":"3*3600*24","v":259200},null,{"$f":"'master Improvements'!E139","v":1},{"$f":"'Input A1'!W277","v":259200}]
[null,null,null,null,{"$f":"IF(T278=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,{"$f":"'master Improvements'!E140","v":1},{"$f":"'Input A1'!W278","v":950}]
[null,null,null,null,{"$f":"IF(T279=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,{"$f":"'master Improvements'!E141","v":1},{"$f":"'Input A1'!W279","v":2600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day",null,{"$f":"'Input A1'!T280","v":0.10493927125506072},null,null,{"$f":"'Input A1'!W280","v":0.10493927125506072}]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss ",null,null,null,null,null,{"$f":"IF(AND(R282<1,R282*T282<1),\" \",\"Water loss exceeds production flow?\")","v":" "}]
[null,null,null,null,{"$f":"IF(T282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,{"$f":"IF(R282=AA282,\" \",1)","v":" "},{"$f":"AA282","v":0.05},null,{"$f":"'master Improvements'!E143","v":0.2},{"$f":"'Input A1'!W282","v":1.0000000000000002E-2},null,{"$f":"IF($V$20=AD282,$Z282,R282)","v":0.05},{"$f":"IF($V$20=AD282,$AB282,R282)","v":0.05},null,{"$f":"'master list of 10-90s'!D38","v":0.02},{"$f":"'master list of 10-90s'!E38","v":0.05},{"$f":"'master list of 10-90s'!F38","v":0.1},{"$f":"Z282","v":0.02},{"$f":"AE282","v":30},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"AD282-AE282","v":0},{"$f":"IF(W282=$R282,0,1)","v":0},{"$f":"IF(X282=$R282,0,1)","v":0}]
[{"$f":"'Input A1'!A283","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"IF('Input A1'!A$75=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!A75=1,\" Model uses Yes for EGS regardless of Input\",\" \")","v":" Model uses Yes for EGS regardless of Input"}]
[null,null,null,null,{"$f":"IF(T284=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",{"$f":"IF(R284=AA284,\" \",1)","v":" "},{"$f":"AA284","v":2000},null,{"$f":"'master Improvements'!E144","v":1},{"$f":"'Input A1'!W284","v":2000},null,{"$f":"IF($V$20=AD284,$Z284,R284)","v":2000},{"$f":"IF($V$20=AD284,$AB284,R284)","v":2000},null,{"$f":"'master list of 10-90s'!D39","v":800},{"$f":"'master list of 10-90s'!E39","v":2000},{"$f":"'master list of 10-90s'!F39","v":3000},{"$f":"Z284","v":800},{"$f":"AE284","v":31},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"AD284-AE284","v":0}]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":0},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,{"$f":"IF(AND(R286<1,R286*T286<1,R286>0,R286*T286>0),\" \",\"Pump efficiency should be >0% & <100%\")","v":" "}]
[null,null,null,null,{"$f":"IF(T286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,{"$f":"IF(R286=AA286,\" \",1)","v":" "},{"$f":"AA286","v":0.67500000000000004},null,{"$f":"IF('master Improvements'!E2=0,1,'master Improvements'!E146)","v":1.2592592592592591},{"$f":"'Input A1'!W286","v":0.85},null,{"$f":"IF($V$20=AD286,$Z286,R286)","v":0.67500000000000004},{"$f":"IF($V$20=AD286,$AB286,R286)","v":0.67500000000000004},null,{"$f":"'master list of 10-90s'!D40","v":0.8},{"$f":"'master list of 10-90s'!E40","v":0.67500000000000004},{"$f":"'master list of 10-90s'!F40","v":0.6},{"$f":"Z286","v":0.8},{"$f":"AE286","v":32},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"AD286-AE286","v":0},{"$f":"IF(W286=$R286,0,1)","v":0},{"$f":"IF(X286=$R286,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":1},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!C288","v":0},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"IF('Input A1'!A$398=1,G$1,G$2)","v":"Yes"},"note",{"$f":"IF('Input A1'!C288=1,\"Flashing in Production Well\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":" "}]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,"Calculate","note",{"$f":"IF(AND('Input A1'!C288=1,'Input A1'!A398=1),\"Flashing in Production Well with Binary Plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T292=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter",null,null,null,{"$f":"'master Improvements'!E147","v":1},{"$f":"'Input A1'!W292","v":0}]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":1},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(T294=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",null,50,"note",{"$f":"'master Improvements'!E149","v":1},{"$f":"'Input A1'!W294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Input A1'!T295","v":13.375},"note"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":12.347},{"$f":"R296+1","v":10.625},null,{"$f":"IF(T296=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Production pump casing diameter",null,"inch",null,9.625,"note",{"$f":"'master Improvements'!E150","v":1},{"$f":"'Input A1'!W296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness used for casing",null,"ft",null,{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},"note"]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null,{"$f":"IF(OR(R296+2>B296,U296+2>B296),\"Production Casing Diameter is too Large\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Perforated / Slotted Liner"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",{"$f":"IF(R300=AA300,\" \",1)*0","v":0},{"$f":"'Input A1'!T300","v":9.625},"note",null,null,null,{"$f":"IF($V$20=AD300,$Z300,R300)","v":9.625},{"$f":"IF($V$20=AD300,$AB300,R300)","v":9.625},null,{"$f":"'master list of 10-90s'!D41","v":11.75},{"$f":"'master list of 10-90s'!E41","v":"default"},{"$f":"'master list of 10-90s'!F41","v":8.625},{"$f":"Z300","v":11.75},{"$f":"AE300","v":33},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"AD300-AE300","v":0},{"$f":"IF(W300=$R300,0,1)","v":0},{"$f":"IF(X300=$R300,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!C208=1,'Input A1'!E208=1,'Input A1'!G208=1),\"\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":" "}]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,null,"Lineshaft","note",{"$f":"IF(AND('Input A1'!A288=1,OR(A303=1,B303=1)),\"Lineshaft pump depth exceeds 2,000 foot\",\" \")","v":" "}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,"Calculate"]
[]
[null,null,null,null,{"$f":"IF(T306=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost",null,null,null,0,null,{"$f":"'master Improvements'!E151","v":1},{"$f":"'Input A1'!W306","v":0}]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":1},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(T308=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",null,45,"note",{"$f":"'master Improvements'!E153","v":1},{"$f":"'Input A1'!W308","v":45}]
[null,null,null,null,{"$f":"IF(T309=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",null,5,null,{"$f":"'master Improvements'!E154","v":1},{"$f":"'Input A1'!W309","v":5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,10000,null,{"$f":"'master Improvements'!E155","v":1},{"$f":"'Input A1'!W310","v":10000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each",null,{"$f":"'Input A1'!T311","v":147432.35902504114},null,null,{"$f":"'Input A1'!W311","v":243149.31743028641}]
[null,null,null,null,{"$f":"IF(R312=U312,1,0)","v":1},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,{"$f":"IF(R312=AA312,\" \",1)","v":" "},{"$f":"AA312","v":1},null,null,{"$f":"'master Improvements'!E156","v":1},null,{"$f":"IF($V$20=AD312,$Z312,R312)","v":1},{"$f":"IF($V$20=AD312,$AB312,R312)","v":1},null,{"$f":"'master list of 10-90s'!D42","v":0.7},{"$f":"'master list of 10-90s'!E42","v":1},{"$f":"'master list of 10-90s'!F42","v":2},{"$f":"Z312","v":0.7},{"$f":"AE312","v":34},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"AD312-AE312","v":0},{"$f":"IF(W312=$R312,0,1)","v":0},{"$f":"IF(X312=$R312,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":1},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(T314=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",null,40,null,{"$f":"'master Improvements'!E158","v":1},{"$f":"'Input A1'!W314","v":40}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"IF('Input A1'!A$75=1,F$5,F$6)","v":"Perforated / Slotted Liner"},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",{"$f":"IF(R317=AA317,\" \",1)*0","v":0},{"$f":"'Input A1'!T317","v":9.625},"note",null,null,null,{"$f":"IF($V$20=AD317,$Z317,R317)","v":9.625},{"$f":"IF($V$20=AD317,$AB317,R317)","v":9.625},null,{"$f":"'master list of 10-90s'!D43","v":11.75},{"$f":"'master list of 10-90s'!E43","v":"default"},{"$f":"'master list of 10-90s'!F43","v":8.625},{"$f":"Z317","v":11.75},{"$f":"AE317","v":35},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"AD317-AE317","v":0},{"$f":"IF(W317=$R317,0,1)","v":0},{"$f":"IF(X317=$R317,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input A1'!D208=1,'Input A1'!F208=1,'Input A1'!H208=1),\"\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi",null,{"$f":"'Input A1'!T320","v":-268.11397046478714},"note",null,{"$f":"'Input A1'!W320","v":-398.37792364099937}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T321","v":-18.485806776713833},null,null,{"$f":"'Input A1'!W321","v":-27.467191398909701}]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,"No",null,"When No, the model adds 1 psi of excess pressure; when Yes, the User input is used"]
[null,null,null,null,{"$f":"IF(T323=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi",null,null,null,{"$f":"'master Improvements'!E159","v":1},{"$f":"'Input A1'!W323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi",null,{"$f":"'Input A1'!T324","v":0},null,null,{"$f":"'Input A1'!W324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'Input A1'!T325","v":1291306.6215318225},null,null,{"$f":"'Input A1'!W325","v":2237151.3787479904}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E160","v":0.9}]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":0},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":1},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,"Calculate",null,{"$f":"IF(A328=1,\"Go To Power Plant Input\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T329=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr",null,1.67,null,{"$f":"'master Improvements'!E162","v":1},{"$f":"'Input A1'!W329","v":1.67}]
[null,null,null,null,{"$f":"IF(T330=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr",null,0.8,null,{"$f":"'master Improvements'!E163","v":1},{"$f":"'Input A1'!W330","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T331","v":3.2319629179246396},null,null,{"$f":"'Input A1'!W331","v":1.7170001316618686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T332","v":9.0171483044312097},null,null,{"$f":"'Input A1'!W332","v":1.7860712341064011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr",null,{"$f":"'Input A1'!T333","v":5.0175246766217461},null,null,{"$f":"'Input A1'!W333","v":1.6684633412532808}]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":0},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(T336=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,0.25,null,{"$f":"'master Improvements'!E164","v":1},{"$f":"R336*T336","v":0.25}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":1},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value",null,{"$f":"'Input A1'!T338","v":23.469640644361832}]
[null,null,null,null,{"$f":"IF(T339=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,"note",{"$f":"'master Improvements'!E167","v":1},{"$f":"'Input A1'!W339","v":23.469640644361832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value",null,{"$f":"'Input A1'!T340","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T341=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E169","v":1},{"$f":"'Input A1'!W341","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value",null,{"$f":"'Input A1'!T342","v":28.1635687732342}]
[null,null,null,null,{"$f":"IF(T343=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E171","v":1},{"$f":"'Input A1'!W343","v":28.1635687732342}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value",null,{"$f":"'Input A1'!T344","v":20.535935563816604}]
[null,null,null,null,{"$f":"IF(T345=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E173","v":1},{"$f":"'Input A1'!W345","v":20.535935563816604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value",null,{"$f":"'Input A1'!T346","v":46.939281288723663}]
[null,null,null,null,{"$f":"IF(T347=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E175","v":1},{"$f":"'Input A1'!W347","v":46.939281288723663}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value",null,{"$f":"'Input A1'!T348","v":35.204460966542747}]
[null,null,null,null,{"$f":"IF(T349=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E177","v":1},{"$f":"'Input A1'!W349","v":35.204460966542747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value",null,{"$f":"'Input A1'!T350","v":14.0817843866171}]
[null,null,null,null,{"$f":"IF(T351=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter rate",null,null,null,{"$f":"'master Improvements'!E179","v":1},{"$f":"'Input A1'!W351","v":14.0817843866171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value",null,{"$f":"'Input A1'!T352","v":1.8}]
[null,null,null,null,{"$f":"IF(T353=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,"enter multiplier",{"$f":"IF(R353=AA353,\" \",1)","v":" "},{"$f":"AA353","v":1.8},null,{"$f":"'master Improvements'!E180","v":1},{"$f":"'Input A1'!W353","v":1.8},null,{"$f":"IF($V$20=AD353,$Z353,R353)","v":1.8},{"$f":"IF($V$20=AD353,$AB353,R353)","v":1.8},null,{"$f":"'master list of 10-90s'!D44","v":1.2},{"$f":"'master list of 10-90s'!E44","v":1.8},{"$f":"'master list of 10-90s'!F44","v":2.2000000000000002},{"$f":"Z353","v":1.2},{"$f":"AE353","v":36},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"AD353-AE353","v":0},{"$f":"IF(W353=$R353,0,1)","v":0},{"$f":"IF(X353=$R353,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"'Input A1'!T354","v":7.956224677475598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,{"$f":"IF(R355=AA355,\" \",1)","v":" "},{"$f":"AA355","v":1},"note",null,null,null,{"$f":"IF($V$20=AD355,$Z355,R355)","v":1},{"$f":"IF($V$20=AD355,$AB355,R355)","v":1},null,{"$f":"'master list of 10-90s'!D45","v":0.75},{"$f":"'master list of 10-90s'!E45","v":1},{"$f":"'master list of 10-90s'!F45","v":1.5},{"$f":"Z355","v":0.75},{"$f":"AE355","v":37},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"AD355-AE355","v":0},{"$f":"IF(W355=$R355,0,1)","v":0},{"$f":"IF(X355=$R355,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(T356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"'master Improvements'!E181","v":0.7},{"$f":"'Input A1'!W356","v":9.8212351612842799}]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(T358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",{"$f":"IF(R358=AA358,\" \",1)","v":" "},{"$f":"AA358","v":1.4999999999999999E-2},"note",{"$f":"'master Improvements'!E183","v":0.66666666666666663},{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,{"$f":"IF($V$20=AD358,$Z358,R358)","v":1.4999999999999999E-2},{"$f":"IF($V$20=AD358,$AB358,R358)","v":1.4999999999999999E-2},null,{"$f":"'master list of 10-90s'!D46","v":5.0000000000000001E-3},{"$f":"'master list of 10-90s'!E46","v":1.4999999999999999E-2},{"$f":"'master list of 10-90s'!F46","v":0.04},{"$f":"Z358","v":5.0000000000000001E-3},{"$f":"AE358","v":38},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"AD358-AE358","v":0},{"$f":"IF(W358=$R358,0,1)","v":0},{"$f":"IF(X358=$R358,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",null,0.5,"note",{"$f":"'master Improvements'!E184","v":1},{"$f":"'Input A1'!W359","v":0.5}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,10)","v":0},null,{"$f":"'master Improvements'!E185","v":1},{"$f":"'Input A1'!W360","v":0},null,"If wells not pumped, there will be some cost associated with treating GF"]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(T362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",{"$f":"IF(R362=AA362,\" \",1)","v":" "},{"$f":"AA362","v":1.7999999999999999E-2},"note",{"$f":"'master Improvements'!E187","v":0.83333333333333326},{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,{"$f":"IF($V$20=AD362,$Z362,R362)","v":1.7999999999999999E-2},{"$f":"IF($V$20=AD362,$AB362,R362)","v":1.7999999999999999E-2},null,{"$f":"'master list of 10-90s'!D47","v":1.2E-2},{"$f":"'master list of 10-90s'!E47","v":1.7999999999999999E-2},{"$f":"'master list of 10-90s'!F47","v":2.1999999999999999E-2},{"$f":"Z362","v":1.2E-2},{"$f":"AE362","v":39},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"AD362-AE362","v":0},{"$f":"IF(W362=$R362,0,1)","v":0},{"$f":"IF(X362=$R362,0,1)","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",null,10,"note",{"$f":"'master Improvements'!E188","v":1},{"$f":"'Input A1'!W363","v":10}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"IF('Input A1'!A$398=1,0,1)","v":0},null,{"$f":"'master Improvements'!E189","v":1},{"$f":"'Input A1'!W364","v":0}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":0},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - no O&M cost for pumping\")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'Input A1'!T366","v":22875.186284480558},null,null,{"$f":"'Input A1'!W366","v":28836.071164992696}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Input A1'!T367","v":147432.35902504114},null,null,{"$f":"'Input A1'!W367","v":243149.31743028641}]
[null,null,null,null,{"$f":"IF(R368=U368,1,0)","v":1},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,1,null,null,{"$f":"'master Improvements'!E191","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"'Input A1'!T369","v":124557.17274056058},null,null,{"$f":"'Input A1'!W369","v":214313.24626529371}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'Input A1'!T370","v":11287.518628448055},"note",null,{"$f":"'Input A1'!W370","v":11883.60711649927}]
[{"$f":"'Input A1'!A371","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(T373=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"'Input A1'!T373","v":11287.518628448055},"note",{"$f":"'master Improvements'!E193","v":1},{"$f":"'Input A1'!W373","v":11883.60711649927}]
[null,null,null,null,{"$f":"IF(T374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",{"$f":"IF(R374=AA374,\" \",1)","v":" "},{"$f":"AA374","v":3},null,{"$f":"'master Improvements'!E194","v":2},{"$f":"'Input A1'!W374","v":6},null,{"$f":"IF($V$20=AD374,$Z374,R374)","v":3},{"$f":"IF($V$20=AD374,$AB374,R374)","v":3},null,{"$f":"'master list of 10-90s'!D48","v":5},{"$f":"'master list of 10-90s'!E48","v":3},{"$f":"'master list of 10-90s'!F48","v":1},{"$f":"Z374","v":5},{"$f":"AE374","v":40},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"AD374-AE374","v":0},{"$f":"IF(W374=$R374,0,1)","v":0},{"$f":"IF(X374=$R374,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"'Input A1'!T375","v":147132.2099974567},null,null,{"$f":"'Input A1'!W375","v":238080.46049829226}]
[null,null,null,null,{"$f":"IF(T376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",null,1,null,{"$f":"'master Improvements'!E195","v":1},{"$f":"'Input A1'!W376","v":1}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",null,4,null,{"$f":"'master Improvements'!E196","v":1},{"$f":"'Input A1'!W377","v":4}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",null,2,null,{"$f":"'master Improvements'!E197","v":1},{"$f":"'Input A1'!W378","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"'Input A1'!T379","v":147132.2099974567},null,null,{"$f":"'Input A1'!W379","v":238080.46049829226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,null,7.4999999999999997E-3,null,{"$f":"'master Improvements'!E198","v":1},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":0},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)",null,null,null,null," note"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,"≤115kV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,"Flat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,{"$f":"IF(R387=AA387,\" \",1)","v":" "},{"$f":"AA387","v":0},null,null,null,null,{"$f":"IF($V$20=AD387,$Z387,R387)","v":0},{"$f":"IF($V$20=AD387,$AB387,R387)","v":0},null,{"$f":"'master list of 10-90s'!D49","v":0},{"$f":"'master list of 10-90s'!E49","v":0},{"$f":"'master list of 10-90s'!F49","v":50},{"$f":"Z387","v":0},{"$f":"AE387","v":41},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"AD387-AE387","v":0},{"$f":"IF(W387=$R387,0,1)","v":0},{"$f":"IF(X387=$R387,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,null,0,null,{"$f":"'master Improvements'!E200","v":1},{"$f":"'Input A1'!W390","v":0},null,"Plant and field are permitted in Utilization Plan - costs in WF development"]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":1},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,"Power Sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",{"$f":"IF(R393=AA393,\" \",1)","v":" "},{"$f":"AA393","v":10},null,{"$f":"'master Improvements'!E201","v":2.5},{"$f":"'Input A1'!W393","v":25},null,{"$f":"IF($V$20=AD393,$Z393,R393)","v":10},{"$f":"IF($V$20=AD393,$AB393,R393)","v":10},null,{"$f":"'master list of 10-90s'!D50","v":15},{"$f":"'master list of 10-90s'!E50","v":10},{"$f":"'master list of 10-90s'!F50","v":5},{"$f":"Z393","v":15},{"$f":"AE393","v":42},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"AD393-AE393","v":0},{"$f":"IF(W393=$R393,0,1)","v":0},{"$f":"IF(X393=$R393,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,4]
[null,null,null,null,{"$f":"IF(R395=U395,1,0)","v":1},null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,1," note",null,{"$f":"'master Improvements'!E202","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},null,"Power"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"IF('master list of 10-90s'!D4='master list of 10-90s'!AJ4,E9,E8)","v":"Binary"}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":0},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":1},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T401","v":1.9802070123192195}," note"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,"Calculate"]
[{"$f":"'Input A1'!C403","v":1.9802070123192195},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,"w-h/lb",null,{"$f":"R406","v":1.9802070123192195},null,null,null,null,{"$f":"IF($V$20=AD403,$Z403,R408)","v":1.9802070123192195},{"$f":"IF($V$20=AD403,$AB403,R408)","v":1.3861449086234536},null,{"$f":"R401","v":1.9802070123192195},"optimized",{"$f":"0.7*R401","v":1.3861449086234536},null,{"$f":"AE403","v":58},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"AD403-AE403","v":0},{"$f":"IF(W403=$R403,0,1)","v":0},{"$f":"IF(X403=$R403,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb",null,{"$f":"'Input A1'!T406","v":1.9802070123192195},null,null,{"$f":"'Binary A1'!F29","v":1.974501090610161}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(R408>R401,U408>R401),\"Either Reference or Improved Plant performance exceeds the upper limit GETEM uses for estimating cost\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(T408=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb",null,{"$f":"'Input A1'!T408","v":1.9802070123192195},null,{"$f":"'master Improvements'!E205","v":1},{"$f":"'Input A1'!W408","v":1.974501090610161}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg",null,{"$f":"'Input A1'!T409","v":15.71617434059711}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW",null,{"$f":"'Input A1'!T410","v":13493.88109990739},null,null,{"$f":"'Input A1'!W410","v":35617.747929255987}]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":0},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":0},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,"carbon stl"," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T415","v":442.75526043741769}," note",null,{"$f":"'Input A1'!W415","v":398.54036132948522},null,{"$f":"'Binary B2 10-90s'!E39","v":442.75526043741769},{"$f":"'Binary B2 10-90s'!E88","v":435.42730598283612}]
[null,null,null,null,{"$f":"IF(R416=U416,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R416=AA416,\" \",1)","v":" "},{"$f":"AA416","v":1},null,null,{"$f":"'master Improvements'!E207","v":0.9},null,{"$f":"IF($V$20=AD416,$Z416,R416)","v":1},{"$f":"IF($V$20=AD416,$AB416,R416)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},{"$f":"Z416","v":0.5},{"$f":"AE416","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD416-AE416","v":0},{"$f":"IF(W416=$R416,0,1)","v":0},{"$f":"IF(X416=$R416,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T417","v":1761.1961616618435},null,null,{"$f":"'Input A1'!W417","v":1464.9285169850848},null,{"$f":"'Binary B2 10-90s'!E37","v":1761.1961616618435},{"$f":"'Binary B2 10-90s'!E90","v":926.00696362042549}]
[null,null,null,null,{"$f":"IF(R418=U418,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,{"$f":"IF(R418=AA418,\" \",1)","v":" "},{"$f":"AA418","v":1},null,null,{"$f":"'master Improvements'!E209","v":0.9},null,{"$f":"IF($V$20=AD418,$Z418,R418)","v":1},{"$f":"IF($V$20=AD418,$AB418,R418)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},{"$f":"Z418","v":0.5},{"$f":"AE418","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD418-AE418","v":0},{"$f":"IF(W418=$R418,0,1)","v":0},{"$f":"IF(X418=$R418,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW",null,{"$f":"'Input A1'!T419","v":130.54457825938397},null,null,{"$f":"'Input A1'!W419","v":111.07385091006458},null,{"$f":"'Binary B2 10-90s'!E36","v":130.54457825938397},{"$f":"'Binary B2 10-90s'!E85","v":114.89375491575581}]
[null,null,null,null,{"$f":"IF(R420=U420,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,{"$f":"IF(R420=AA420,\" \",1)","v":" "},{"$f":"AA420","v":1},null,null,{"$f":"'master Improvements'!E211","v":0.9},null,{"$f":"IF($V$20=AD420,$Z420,R420)","v":1},{"$f":"IF($V$20=AD420,$AB420,R420)","v":1},null,{"$f":"'master list of 10-90s'!D59","v":0.5},{"$f":"'master list of 10-90s'!E59","v":1},{"$f":"'master list of 10-90s'!F59","v":2},0.5,{"$f":"AE420","v":51},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"AD420-AE420","v":0},{"$f":"IF(W420=$R420,0,1)","v":0},{"$f":"IF(X420=$R420,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW",null,{"$f":"'Input A1'!T421","v":47.470771362293554},null,null,{"$f":"'Input A1'!W421","v":30.80118958030851}]
[null,null,null,null,{"$f":"IF(R422=U422,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E213","v":0.9}]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":0},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05," note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Input A1'!T426","v":2.6474727639486741}," note",null,{"$f":"'Input A1'!W426","v":2.6175816864777381}]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,{"$f":"IF(R428=T429,1,0)","v":0},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z429","v":2.25},{"$f":"AE428","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD428-AE428","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF(R429=AA429,\" \",1)","v":" "},{"$f":"AA429","v":2.6474727639486741},null,{"$f":"'master Improvements'!E215","v":0.8},{"$f":"'Input A1'!W429","v":2.0940653491821908},null,{"$f":"IF($V$20=AD428,$Z429,R426)","v":2.6474727639486741},{"$f":"IF($V$20=AD428,$AB429,R426)","v":2.6474727639486741},null,{"$f":"'master list of 10-90s'!D63","v":2.25},{"$f":"'Input A1'!T429","v":2.6474727639486741},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":1},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,{"$f":"'master Improvements'!E216","v":1},{"$f":"'Input A1'!W432","v":2500000}]
[null,null,null,null,{"$f":"IF(T433=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,{"$f":"IF(R433=AA433,\" \",1)","v":" "},{"$f":"AA433","v":0.12},null,{"$f":"'master Improvements'!E217","v":1},{"$f":"'Input A1'!W433","v":0.12},null,{"$f":"IF($V$20=AD433,$Z433,R433)","v":0.12},{"$f":"IF($V$20=AD433,$AB433,R433)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},{"$f":"Z433","v":0.06},{"$f":"AE433","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD433-AE433","v":0},{"$f":"IF(W433=$R433,0,1)","v":0},{"$f":"IF(X433=$R433,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Input A1'!T435","v":2.965169495622515}," note",null,{"$f":"'Input A1'!W435","v":2.3453531910840542}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T436","v":7062.9352110933651}]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW",null,{"$f":"'Input A1'!T439","v":7062.9352110933651},null,null,null,null,{"$f":"IF($V$20=AD439,$Z439,R439)","v":7062.9352110933651},{"$f":"IF($V$20=AD439,$AB439,R439)","v":7062.9352110933651},null,{"$f":"'master list of 10-90s'!D65","v":0.8},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.5},null,{"$f":"AE439","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD439-AE439","v":0}]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":1},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W443","v":4703.2397591901754}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W444","v":15740.596350798965}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,"Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW",null,null,null,null,{"$f":"'Input A1'!W446","v":4703.2397591901754}]
[null,null,null,null,{"$f":"IF(T447=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"'master Improvements'!E218","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW",null,{"$f":"'Input A1'!T448","v":7062.9352110933651},null,null,{"$f":"'Input A1'!W448","v":4703.2397591901754}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint",null,null,null,null,"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,{"$f":"'Input A1'!T451","v":31.483357505508714},null,null,{"$f":"'Input A1'!W451","v":76.802757215190894}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,{"$f":"'Input A1'!T452","v":2.3331580641928724},null,null,{"$f":"'Input A1'!W452","v":2.156305821685768}]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",{"$f":"IF(OR(A398=1,R456=AA456),\" \",1)","v":" "},{"$f":"IF('Input A1'!A$398=0,AA456,50)","v":50},null,null,null,null,{"$f":"IF($V$20=AD456,$Z456,R456)","v":50},{"$f":"IF($V$20=AD456,$AB456,R456)","v":50},null,{"$f":"'master list of 10-90s'!D51","v":40},{"$f":"'master list of 10-90s'!E51","v":60},{"$f":"'master list of 10-90s'!F51","v":80},null,{"$f":"AE456","v":43},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"AD456-AE456","v":0},{"$f":"IF(W456=$R456,0,1)","v":0},{"$f":"IF(X456=$R456,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",null,14.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,{"$f":"IF(R459=AA459,\" \",1)","v":" "},{"$f":"AA459","v":0.8},null,null,{"$f":"R459*'master Improvements'!E221","v":0},null,{"$f":"IF($V$20=AD459,$Z459,R459)","v":0.8},{"$f":"IF($V$20=AD459,$AB459,R459)","v":0.8},null,{"$f":"'master list of 10-90s'!D52","v":0.85},{"$f":"'master list of 10-90s'!E52","v":0.8},{"$f":"'master list of 10-90s'!F52","v":0.75},null,{"$f":"AE459","v":44},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"AD459-AE459","v":0},{"$f":"IF(W459=$R459,0,1)","v":0},{"$f":"IF(X459=$R459,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,0.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,{"$f":"IF(R461=AA461,\" \",1)","v":" "},{"$f":"AA461","v":0.75},null,null,{"$f":"R461*'master Improvements'!E222","v":0},null,{"$f":"IF($V$20=AD461,$Z461,R461)","v":0.75},{"$f":"IF($V$20=AD461,$AB461,R461)","v":0.75},null,{"$f":"'master list of 10-90s'!D53","v":0.8},{"$f":"'master list of 10-90s'!E53","v":0.75},{"$f":"'master list of 10-90s'!F53","v":0.7},null,{"$f":"AE461","v":45},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"AD461-AE461","v":0},{"$f":"IF(W461=$R461,0,1)","v":0},{"$f":"IF(X461=$R461,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,"Yes","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",null,2]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated/estimated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":"Must input pressure with EGS"},null,null,"Calculate","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",null,null,{"$f":"IF(AND('Input A1'!A398=0,'Input A1'!E465<'Input A1'!T487),\"The HP flash pressure exceeds the calculated well head pressure\",IF(AND('Input A1'!A398=0,'Input A1'!A464>1,'Input A1'!T489<'Input A1'!E457),\"The LP flash pressure is < 1 atmosphere\",IF('Input A1'!T487<'Input A1'!E457,\"HP flash pressure <1 atmosphere\",\" \")))","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated High Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T468","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated/Estimated Low Pressure Flash pressure",null,"psi",null,{"$f":"'Input A1'!T469","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",null,"surface"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",{"$f":"IF(R476=AA476,\" \",1)","v":" "},{"$f":"AA476","v":22.5},null,null,null,null,{"$f":"IF($V$20=AD476,$Z476,R476)","v":22.5},{"$f":"IF($V$20=AD476,$AB476,R476)","v":22.5},null,{"$f":"'master list of 10-90s'!D54","v":15},{"$f":"'master list of 10-90s'!E54","v":22.5},{"$f":"'master list of 10-90s'!F54","v":30},null,{"$f":"AE476","v":46},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"AD476-AE476","v":0},{"$f":"IF(W476=$R476,0,1)","v":0},{"$f":"IF(X476=$R476,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature approach-cooling tower",null,"F",null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,{"$f":"'Input A1'!T479","v":0.315},"note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",{"$f":"IF(R481=AA481,\" \",1)","v":" "},{"$f":"AA481","v":2000},null,null,null,null,{"$f":"IF($V$20=AD481,$Z481,R481)","v":2000},{"$f":"IF($V$20=AD481,$AB481,R481)","v":2000},null,{"$f":"'master list of 10-90s'!D55","v":200},{"$f":"'master list of 10-90s'!E55","v":2000},{"$f":"'master list of 10-90s'!F55","v":20000},null,{"$f":"AE481","v":47},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"AD481-AE481","v":0},{"$f":"IF(W481=$R481,0,1)","v":0},{"$f":"IF(X481=$R481,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",{"$f":"IF(R483=AA483,\" \",1)","v":" "},{"$f":"AA483","v":20},null,null,null,null,{"$f":"IF($V$20=AD483,$Z483,R483)","v":20},{"$f":"IF($V$20=AD483,$AB483,R483)","v":20},null,{"$f":"'master list of 10-90s'!D56","v":0},{"$f":"'master list of 10-90s'!E56","v":20},{"$f":"'master list of 10-90s'!F56","v":200},null,{"$f":"AE483","v":48},{"$f":"'LCOE Summary 10-90s'!B53","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",null,"Hybrid","note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T487","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T488","v":1.0824771766237331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi",null,{"$f":"'Input A1'!T489","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar",null,{"$f":"'Input A1'!T490","v":1.0824771766237331}]
[null,null,null,null,{"$f":"IF(T491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Input A1'!T491","v":-0.79719672592862234}]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW",null,{"$f":"'Input A1'!T497","v":{"$error":"#NUM!"}},null,null,{"$f":"'Input A1'!W497","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,{"$f":"IF(R498=AA498,\" \",1)","v":" "},{"$f":"AA498","v":1},null,null,{"$f":"'master Improvements'!E226","v":0},null,{"$f":"IF($V$20=AD498,$Z498,R498)","v":1},{"$f":"IF($V$20=AD498,$AB498,R498)","v":1},null,{"$f":"'master list of 10-90s'!D57","v":0.5},{"$f":"'master list of 10-90s'!E57","v":1},{"$f":"'master list of 10-90s'!F57","v":2},null,{"$f":"AE498","v":49},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"AD498-AE498","v":0},{"$f":"IF(W498=$R498,0,1)","v":0},{"$f":"IF(X498=$R498,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW",null,{"$f":"'Input A1'!T499","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Input A1'!W499","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,1,null,null,{"$f":"'master Improvements'!E228","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW",null,{"$f":"'Input A1'!T501","v":{"$error":"#NUM!"}},null,null,{"$f":"'Input A1'!W501","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,{"$f":"IF(R502=AA502,\" \",1)","v":" "},{"$f":"AA502","v":1},null,null,{"$f":"'master Improvements'!E230","v":0},null,{"$f":"IF($V$20=AD502,$Z502,R502)","v":1},{"$f":"IF($V$20=AD502,$AB502,R502)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE502","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD502-AE502","v":0},{"$f":"IF(W502=$R502,0,1)","v":0},{"$f":"IF(X502=$R502,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW",null,{"$f":"'Input A1'!T503","v":{"$error":"#NUM!"}},null,null,{"$f":"'Input A1'!W503","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,{"$f":"IF(R504=AA504,\" \",1)","v":" "},{"$f":"AA504","v":1},null,null,{"$f":"'master Improvements'!E232","v":0},null,{"$f":"IF($V$20=AD504,$Z504,R504)","v":1},{"$f":"IF($V$20=AD504,$AB504,R504)","v":1},null,{"$f":"'master list of 10-90s'!D58","v":0.5},{"$f":"'master list of 10-90s'!E58","v":1},{"$f":"'master list of 10-90s'!F58","v":2},null,{"$f":"AE504","v":50},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"AD504-AE504","v":0},{"$f":"IF(W504=$R504,0,1)","v":0},{"$f":"IF(X504=$R504,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW",null,{"$f":"'Input A1'!T505","v":{"$error":"#NUM!"}},null,null,{"$f":"'Input A1'!W505","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,{"$f":"IF(R506=AA506,\" \",1)","v":" "},{"$f":"AA506","v":1},null,null,{"$f":"'master Improvements'!E234","v":0},null,{"$f":"IF($V$20=AD506,$Z506,R506)","v":1},{"$f":"IF($V$20=AD506,$AB506,R506)","v":1},null,{"$f":"'master list of 10-90s'!D60","v":0.5},{"$f":"'master list of 10-90s'!E60","v":1},{"$f":"'master list of 10-90s'!F60","v":2},null,{"$f":"AE506","v":52},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"AD506-AE506","v":0},{"$f":"IF(W506=$R506,0,1)","v":0},{"$f":"IF(X506=$R506,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW",null,{"$f":"'Input A1'!T507","v":-426.59126796913756},null,null,{"$f":"'Input A1'!W507","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,{"$f":"IF(R508=AA508,\" \",1)","v":" "},{"$f":"AA508","v":1},null,null,{"$f":"'master Improvements'!E236","v":0},null,{"$f":"IF($V$20=AD508,$Z508,R508)","v":1},{"$f":"IF($V$20=AD508,$AB508,R508)","v":1},null,{"$f":"'master list of 10-90s'!D61","v":0.5},{"$f":"'master list of 10-90s'!E61","v":1},{"$f":"'master list of 10-90s'!F61","v":3},null,{"$f":"AE508","v":53},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"AD508-AE508","v":0},{"$f":"IF(W508=$R508,0,1)","v":0},{"$f":"IF(X508=$R508,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW",null,{"$f":"'Input A1'!T509","v":-535.36448038577316},null,null,{"$f":"'Input A1'!W509","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,{"$f":"IF(R510=AA510,\" \",1)","v":" "},{"$f":"AA510","v":1},null,null,{"$f":"'master Improvements'!E238","v":0},null,{"$f":"IF($V$20=AD510,$Z510,R510)","v":1},{"$f":"IF($V$20=AD510,$AB510,R510)","v":1},null,{"$f":"'master list of 10-90s'!D62","v":0.5},{"$f":"'master list of 10-90s'!E62","v":1},{"$f":"'master list of 10-90s'!F62","v":4},null,{"$f":"AE510","v":54},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"AD510-AE510","v":0},{"$f":"IF(W510=$R510,0,1)","v":0},{"$f":"IF(X510=$R510,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"('Input A1'!T514)","v":{"$error":"#NUM!"}},null,null,{"$f":"'Input A1'!W514","v":{"$error":"#NUM!"}}]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE516","v":55},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"AD516-AE516","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W517=$R516,0,1))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(X517=$R516,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,{"$f":"IF('Input A1'!A398=1,\" \",IF(R517=AA517,\" \",1))","v":" "},{"$f":"'Input A1'!T517","v":{"$error":"#NUM!"}},null,{"$f":"IF('Input A1'!A398=1,0,'master Improvements'!E240)","v":0},{"$f":"'Input A1'!W517","v":{"$error":"#NUM!"}},null,{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$Z517,R514))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF($V$20=AD516,$AB517,R514))","v":0},null,{"$f":"'master list of 10-90s'!D63","v":2.25},{"$f":"IF('Input A1'!A515=1,R514,R516)","v":{"$error":"#NUM!"}},{"$f":"'master list of 10-90s'!F63","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,"Percent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,{"$f":"IF(R521=AA521,\" \",1)","v":" "},{"$f":"AA521","v":0.12},null,{"$f":"'master Improvements'!E241","v":0},{"$f":"'Input A1'!W521","v":0},null,{"$f":"IF($V$20=AD521,$Z521,R521)","v":0.12},{"$f":"IF($V$20=AD521,$AB521,R521)","v":0.12},null,{"$f":"'master list of 10-90s'!D64","v":0.06},{"$f":"'master list of 10-90s'!E64","v":0.12},{"$f":"'master list of 10-90s'!F64","v":0.15},null,{"$f":"AE521","v":56},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"AD521-AE521","v":0},{"$f":"IF(W521=$R521,0,1)","v":0},{"$f":"IF(X521=$R521,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"'Input A1'!T522","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Input A1'!T523","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW",null,{"$f":"'Input A1'!T524","v":{"$error":"#NUM!"}}]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",null,null,"note",{"$f":"'master Improvements'!E242","v":0}]
[null,null,null,null,{"$f":"IF(T526=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",{"$f":"IF('Input A1'!A408=1,\" \",IF(R527/R524=AA527,\" \",1))","v":" "},{"$f":"'Input A1'!T527","v":{"$error":"#NUM!"}},null,null,{"$f":"'Input A1'!W527","v":{"$error":"#DIV/0!"}},null,{"$f":"IF($V$20=AD527,$Z527,R527)","v":{"$error":"#NUM!"}},{"$f":"IF($V$20=AD527,$AB527,R527)","v":{"$error":"#NUM!"}},null,{"$f":"'master list of 10-90s'!D65","v":0.8},{"$f":"'master list of 10-90s'!E65","v":1},{"$f":"'master list of 10-90s'!F65","v":1.5},null,{"$f":"AE527","v":57},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"AD527-AE527","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(W527=$R527,0,1))","v":0},{"$f":"IF('Input A1'!A398=1,0,IF(X527=$R527,0,1))","v":0}]

{"sheet":"SUMMARY ","index":3,"n_rows":320,"n_cols":15,"rows_kept":320,"cut":false,"hidden":false,"merged":[[20,5,20,11],[29,5,29,9]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[{"$f":"'Input A1'!A48","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Summary A1'!H23","v":2012}]
[null,null,null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},null,{"$f":"'Summary A1'!J24","v":20.224145996724065}]
[null,null,null,null,null,"RESOURCE TYPE",null,{"$f":"'Summary A1'!H25","v":"EGS"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"'Summary A1'!H27","v":10000},null,{"$f":"'Summary A1'!J27","v":25000}]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Summary A1'!H28","v":0},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse."]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Summary A1'!H33","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Summary A1'!H34","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Summary A1'!H36","v":0.3},null,{"$f":"'Summary A1'!J36","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Summary A1'!H37","v":0.3},null,{"$f":"'Summary A1'!J37","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Summary A1'!H38","v":0.15},null,{"$f":"'Summary A1'!J38","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Summary A1'!H39","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J39","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Summary A1'!H40","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J40","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Summary A1'!H42","v":1},null,{"$f":"'Summary A1'!J42","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Summary A1'!H43","v":1.5},null,{"$f":"'Summary A1'!J43","v":1}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Summary A1'!H44","v":2},null,{"$f":"'Summary A1'!J44","v":1.5}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Summary A1'!H45","v":2},null,{"$f":"'Summary A1'!J45","v":1.5}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Summary A1'!H46","v":20},null,{"$f":"'Summary A1'!J46","v":30}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Summary A1'!H47","v":0.95},null,{"$f":"'Summary A1'!J47","v":0.95}]
[null,null,null,"+","B","RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Summary A1'!H49","v":"EGS"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Summary A1'!H50","v":100},null,{"$f":"'Summary A1'!J50","v":100}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H51","v":212},null,{"$f":"'Summary A1'!J51","v":212}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Summary A1'!H52","v":2000},null,{"$f":"'Summary A1'!J52","v":2000}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H53","v":6561.66},null,{"$f":"'Summary A1'!J53","v":6561.66}]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Summary A1'!H54","v":4.4200000000000003E-2},null,{"$f":"'Summary A1'!J54","v":4.4200000000000003E-2},null,null," "]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Summary A1'!H55","v":2.4249961137882792E-2},null,{"$f":"'Summary A1'!J55","v":2.4249961137882792E-2}]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Summary A1'!H56","v":1.3758910283084131},null,{"$f":"'Summary A1'!J56","v":0.55411091565070414}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H57","v":2.4766038509551436},null,{"$f":"'Summary A1'!J57","v":0.99739964817126747}]
[null,null,null,"+","C","RESOURCE EXPLORATION",null,{"$f":"'Summary A1'!H58","v":4518958.0812802445},null,{"$f":"'Summary A1'!J58","v":2364038.1461526831}]
[null,null,null,null,null,"Project Scenario"]
[null,null,null,null,null,"Project Type",null,{"$f":"'Summary A1'!H60","v":"Greenfield"}]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Summary A1'!H61","v":300},null,{"$f":"'Summary A1'!J61","v":300}]
[{"$f":"'Input A1'!A83","v":1},null,null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Summary A1'!H62","v":"No"},null,{"$f":"'Summary A1'!J62","v":"No"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"'Summary A1'!H63","v":13.493881099907391},null,{"$f":"'Summary A1'!J63","v":35.617747929255991}]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Summary A1'!H64","v":3},null,{"$f":"'Summary A1'!J64","v":2}]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Summary A1'!H65","v":250000},null,{"$f":"'Summary A1'!J65","v":150000}]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Summary A1'!H66","v":60000},null,{"$f":"'Summary A1'!J66","v":60000}]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'Summary A1'!H67","v":1482.6346880040771},null,{"$f":"'Summary A1'!J67","v":1534.1810256151787}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"'Summary A1'!H68","v":44479.040640122315},null,{"$f":"'Summary A1'!J68","v":46025.430768455357}]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"'Summary A1'!H69","v":2},null,{"$f":"'Summary A1'!J69","v":1.5}]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"'Summary A1'!H70","v":1500000},null,{"$f":"'Summary A1'!J70","v":1000000}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"'Summary A1'!H71","v":250000},null,{"$f":"'Summary A1'!J71","v":250000}]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Summary A1'!H72","v":0},null,{"$f":"'Summary A1'!J72","v":0}]
[null,null,null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0}]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"'Summary A1'!H74","v":6561.66},null,{"$f":"'Summary A1'!J74","v":6561.66}]
[null,null,null,null,null,"Estimated Exploration Costs"]
[null,null,null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"'Summary A1'!H76","v":3000000},null,{"$f":"'Summary A1'!J76","v":1500000}]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"'Summary A1'!H77","v":750000},null,{"$f":"'Summary A1'!J77","v":300000}]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"'Summary A1'!H78","v":680000},null,{"$f":"'Summary A1'!J78","v":495000}]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"'Summary A1'!H79","v":88958.081280244631},null,{"$f":"'Summary A1'!J79","v":69038.146152683039}]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'Summary A1'!H80","v":2965.2693760081543},null,{"$f":"'Summary A1'!J80","v":2301.2715384227681}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"'Summary A1'!H81","v":1},null,{"$f":"'Summary A1'!J81","v":1}]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"'Summary A1'!H82","v":4518958.0812802445},null,{"$f":"'Summary A1'!J82","v":2364038.1461526831}]
[null,null,null,"+","D","RESOURCE CONFIRMATION",null,{"$f":"'Summary A1'!H83","v":25813084.624952629},null,{"$f":"'Summary A1'!J83","v":6516822.566654034}]
[null,null,null,null,null,"Confirmation Scenario"]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Summary A1'!H85","v":1.5},null,{"$f":"'Summary A1'!J85","v":1}]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Summary A1'!H86","v":1.5},null,{"$f":"'Summary A1'!J86","v":0}]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"'Summary A1'!H87","v":0.5},null,{"$f":"'Summary A1'!J87","v":0}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Summary A1'!H88","v":"Well Count"}]
[null,null,null,null,null,"Production Capacity to be Confirmed",null,{"$f":"'Summary A1'!H89","v":"NA"},null,{"$f":"'Summary A1'!J89","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"'Summary A1'!H90","v":0.4658755838809035},null,{"$f":"'Summary A1'!J90","v":1.0999353869099922}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Summary A1'!H91","v":1},null,{"$f":"'Summary A1'!J91","v":1}]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Summary A1'!H92","v":5412846.8888768582},null,{"$f":"'Summary A1'!J92","v":2706423.4444384291}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":3.75},null,{"$f":"'Summary A1'!J93","v":2}]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Summary A1'!H94","v":"Yes"},null,{"$f":"'Summary A1'!J94","v":"Yes"}]
[null,null,null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"'Summary A1'!H95","v":2500000},null,{"$f":"'Summary A1'!J95","v":500000}]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"'Summary A1'!H97","v":1.3976267516427106},null,{"$f":"'Summary A1'!J97","v":2.1998707738199843}]
[null,null,null,null,null,null,"% of total",{"$f":"'Summary A1'!H98","v":0.13976267516427104},null,{"$f":"'Summary A1'!J98","v":8.7994830952799377E-2}]
[null,null,null,null,null,"Estimated Confirmation Costs"]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"'Summary A1'!H100","v":20298175.833288219},null,{"$f":"'Summary A1'!J100","v":5412846.8888768582}]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":3750000},null,{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"'Summary A1'!H102","v":1014908.791664411},null,{"$f":"'Summary A1'!J102","v":270642.34444384294}]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Summary A1'!H103","v":0},null,{"$f":"'Summary A1'!J103","v":0}]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Summary A1'!H104","v":750000},null,{"$f":"'Summary A1'!J104","v":500000}]
[null,null,null,null,null,"Total Cost",null,{"$f":"'Summary A1'!H105","v":25813084.624952629},null,{"$f":"'Summary A1'!J105","v":6516822.566654034}]
[null,null,null,"+","E","WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"'Summary A1'!H106","v":150776296.19297132},null,{"$f":"'Summary A1'!J106","v":92126269.749249399}]
[null,null,null,null,null,"Well Field Development Scenario"]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Summary A1'!H108","v":"Cost Curves"}]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Summary A1'!H109","v":4510705.740730715},null,{"$f":"'Summary A1'!J109","v":2255352.8703653575}]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Summary A1'!H110","v":4510705.740730715},null,{"$f":"'Summary A1'!J110","v":2255352.8703653575}]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Summary A1'!H111","v":0.5},null,{"$f":"'Summary A1'!J111","v":0.5}]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"'Summary A1'!H112","v":21.46495834080114},null,{"$f":"'Summary A1'!J112","v":22.728607786891533}]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"'Summary A1'!H113","v":3},null,{"$f":"'Summary A1'!J113","v":2}]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":10.73247917040057},null,{"$f":"'Summary A1'!J114","v":11.364303893445767}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"'Summary A1'!H115","v":18.46495834080114},null,{"$f":"'Summary A1'!J115","v":20.728607786891533}]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Summary A1'!H116","v":0},null,{"$f":"'Summary A1'!J116","v":0}]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"'Summary A1'!H117","v":0},null,{"$f":"'Summary A1'!J117","v":0}]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"'Summary A1'!H118","v":18.46495834080114},null,{"$f":"'Summary A1'!J118","v":20.728607786891533}]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Summary A1'!H119","v":2},null,{"$f":"'Summary A1'!J119","v":2}]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Summary A1'!H120","v":2},null,{"$f":"'Summary A1'!J120","v":2}]
[null,null,null,null,null,"Estimated Well Field Development Costs"]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Summary A1'!H122","v":200000},null,{"$f":"'Summary A1'!J122","v":200000}]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"'Summary A1'!H123","v":6439487.502240343},null,{"$f":"'Summary A1'!J123","v":6818582.3360674605}]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"'Summary A1'!H124","v":3164629.444558545},null,{"$f":"'Summary A1'!J124","v":5526445.4695233693}]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H125","v":1291306.6215318225},null,{"$f":"'Summary A1'!J125","v":2013436.2408731913}]
[null,null,null,null,null,"Permitting Cost During Well Field Development",null,{"$f":"'Summary A1'!H126","v":1000000},null,{"$f":"'Summary A1'!J126","v":1000000}]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"'Summary A1'!H127","v":7179823.6282367278},null,{"$f":"'Summary A1'!J127","v":4386965.2261547325}]
[null,null,null,null,null,"Subtotal - Well Field Development Costs (exclusive of Drilling or Stimulation)",null,{"$f":"'Summary A1'!H128","v":19075247.196567439},null,{"$f":"'Summary A1'!J128","v":19745429.272618756}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"'Summary A1'!H129","v":83289993.590205193},null,{"$f":"'Summary A1'!J129","v":46750325.070843518}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"'Summary A1'!H130","v":48411055.406198673},null,{"$f":"'Summary A1'!J130","v":25630515.405787118}]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"'Summary A1'!H131","v":150776296.19297132},null,{"$f":"'Summary A1'!J131","v":92126269.749249399}]
[null,null,null,"+","F","RESERVOIR DEFINITION"]
[null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,{"$f":"'Summary A1'!J134","v":100}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H136","v":661.56559415546826},null,{"$f":"'Summary A1'!J136","v":1653.9139853886707}]
[{"$f":"'Input A1'!A75","v":1},{"$f":"IF(A137=1,H137*H143,0)","v":340718.95049253845},{"$f":"IF(A137=1,J137*J143,0)","v":180388.59587689253},null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!H137","v":0.05},null,{"$f":"'Summary A1'!J137","v":1.0000000000000002E-2}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"IF(AND($A139=1,$A138=0),H138*H143,0)","v":0},{"$f":"IF(AND($A139=1,$A138=0),J138*J143,0)","v":0},null,null,"Flash Steam Cycle Water Losses",null,{"$f":"'Summary A1'!H138","v":0},null,{"$f":"'Summary A1'!J138","v":0}]
[{"$f":"'Input A1'!A283","v":1},{"$f":"IF($A137=1,H137,0)","v":0.05},{"$f":"IF($A137=1,J137,0)","v":1.0000000000000002E-2},null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H139","v":84},null,{"$f":"'Summary A1'!J139","v":202}]
[null,{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$A138=0),0,IF(AND($A137=0,$A138=0,$A139=1),0,-J138))","v":0},null,null,null,"lb/hr",{"$f":"'Summary A1'!H140","v":666677.08799999999},null,{"$f":"'Summary A1'!J140","v":1603199.6639999999}]
[null,null,null,null,null,null,"gpm",{"$f":"'Summary A1'!H141","v":1389.2877477264833},null,{"$f":"'Summary A1'!J141","v":3340.9062504851149}]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"'Summary A1'!H142","v":858.59833363204552},null,{"$f":"'Summary A1'!J142","v":2272.8607786891534}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H143","v":6814379.0098507684},null,{"$f":"'Summary A1'!J143","v":18038859.587689251}]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"'Summary A1'!H144","v":901.52825031364785},null,{"$f":"'Summary A1'!J144","v":2295.5893864760451}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H145","v":7155097.9603433078},null,{"$f":"'Summary A1'!J145","v":18219248.183566142}]
["note",null,null,null,null,"Reservoir Stimulation (Well Field Development Phase)",null,{"$f":"'Summary A1'!H146","v":25547757.822301496},null,{"$f":"'Summary A1'!J146","v":5616259.5440590279}]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,"Are Wells Stimulated?",null,{"$f":"'Summary A1'!H147","v":"Yes"}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Summary A1'!H148","v":"Input Value"}]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"'Summary A1'!H149","v":" "},null,{"$f":"'Summary A1'!J149","v":" "}]
[null,null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H150","v":" "},null,{"$f":"'Summary A1'!J150","v":" "}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Summary A1'!H151","v":200000},null,{"$f":"'Summary A1'!J151","v":200000}]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Summary A1'!H152","v":0.1},null,{"$f":"'Summary A1'!J152","v":0.1}]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"'Summary A1'!H153","v":9.7324791704005698},null,{"$f":"'Summary A1'!J153","v":10.697637226779101}]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"'Summary A1'!H154","v":2500000},null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,null,"Estimated Stimulation Costs"]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"'Summary A1'!H156","v":24331197.926001426},null,{"$f":"'Summary A1'!J156","v":5348818.6133895507}]
[null,null,null,null,null,"Other Cost",null,{"$f":"'Summary A1'!H157","v":1216559.8963000714},null,{"$f":"'Summary A1'!J157","v":267440.93066947756}]
[null,null,null,null,null,"Total Stimulation Cost (Well Field Development Phase)",null,{"$f":"'Summary A1'!H158","v":25547757.822301496},null,{"$f":"'Summary A1'!J158","v":5616259.5440590279}]
[null,null,null,null,null,"Hydraulic Drawdown"]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Summary A1'!H160","v":"Input Value"}]
[null,null,null,null,null,"Inputted Pressure Decline","psi-h/ 1000lb",{"$f":"'Summary A1'!H161","v":0.4},null,{"$f":"'Summary A1'!J161","v":0.2}]
[null,null,null,null,null,null,"kPa-s/kg",{"$f":"'Summary A1'!H162","v":21.888459615369598},null,{"$f":"'Summary A1'!J162","v":10.944229807684799}]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Summary A1'!H163","v":1},null,{"$f":"'Summary A1'!J163","v":1}]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"'Summary A1'!H164","v":"NA"}]
[null,null,null,null,null,"Permeability","darcy",{"$f":"'Summary A1'!H165","v":0},null,{"$f":"'Summary A1'!J165","v":0}]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"'Summary A1'!H166","v":0},null,{"$f":"'Summary A1'!J166","v":0}]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"'Summary A1'!H167","v":0},null,{"$f":"'Summary A1'!J167","v":0}]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Summary A1'!H168","v":1000},null,{"$f":"'Summary A1'!J168","v":1000}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H169","v":3280.83},null,{"$f":"'Summary A1'!J169","v":3280.83}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H170","v":" "},null,{"$f":"'Summary A1'!J170","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H171","v":" "},null,{"$f":"'Summary A1'!J171","v":" "}]
[null,null,null,"+",null,"Aperture","m",{"$f":"'Summary A1'!H172","v":" "},null,{"$f":"'Summary A1'!J172","v":" "}]
[null,null,null,"+",null,"Effective Fracture length","m",{"$f":"'Summary A1'!H173","v":" "},null,{"$f":"'Summary A1'!J173","v":" "}]
[null,null,null,"+",null,"Reservoir Pressure Drop","psi",{"$f":"'Summary A1'!H174","v":126.98611199999999},"note",{"$f":"'Summary A1'!J174","v":158.73264}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H175","v":8.7553864960627479},null,{"$f":"'Summary A1'!J175","v":10.944233120078435}]
[null,null,null,null,null,"Thermal Drawdown"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"'Summary A1'!H177","v":"No"}]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":"'Summary A1'!H178","v":8.8000000000000007},"note"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"'Summary A1'!H179","v":8.8000000000000007},null,{"$f":"'Summary A1'!J179","v":8.8000000000000007}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"}]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3}]
[null,null,null,null,null,"Fracture Length","m",{"$f":"'Summary A1'!H182","v":""},null,{"$f":"'Summary A1'!J182","v":" "}]
[null,null,null,null,null,"# Fractures",null,{"$f":"'Summary A1'!H183","v":" "},null,{"$f":"'Summary A1'!J183","v":" "}]
[null,null,null,null,null,"Aperture","m",{"$f":"'Summary A1'!H184","v":" "},null,{"$f":"'Summary A1'!J184","v":" "}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"'Summary A1'!H185","v":" "},null,{"$f":"'Summary A1'!J185","v":" "}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"'Summary A1'!H186","v":""},null,{"$f":"'Summary A1'!J186","v":" "}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,null,"ft^2",{"$f":"'Summary A1'!H187","v":""},null,{"$f":"'Summary A1'!J187","v":" "}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Summary A1'!H188","v":7.0000000000000007E-2},null,{"$f":"'Summary A1'!J188","v":7.0000000000000007E-2}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Relative Revenue",null,{"$f":"'Summary A1'!H189","v":0.85414946254120738},null,{"$f":"'Summary A1'!J189","v":0.90188253333515556}]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"1st Replacement","yr",{"$f":"'Summary A1'!H190","v":"NA"},null,{"$f":"'Summary A1'!J190","v":"NA"}]
[{"$f":"'Input A1'!A267","v":0},null,null,"+",null,"# Reservoirs used",null,{"$f":"'Summary A1'!H191","v":1},null,{"$f":"'Summary A1'!J191","v":1}]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"'Summary A1'!H192","v":0},null,{"$f":"'Summary A1'!J192","v":0}]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"'Summary A1'!H193","v":10.8107587456596},null,{"$f":"'Summary A1'!J193","v":12.608480703743428}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling",null,{"$f":"'Summary A1'!H194","v":2166092.0392994047},"$/yr",{"$f":"'Summary A1'!J194","v":1146805.3096092502}]
[null,null,null,"+",null,"Loss Rate (% of Injected Flow)","%",{"$f":"'Summary A1'!H195","v":0.05},null,{"$f":"'Summary A1'!J195","v":1.0000000000000002E-2}]
[null,null,null,"+",null,"Makeup water cost Used","$/acre-ft",{"$f":"'Summary A1'!H196","v":2000},null,{"$f":"'Summary A1'!J196","v":2000}]
[null,null,null,null,null,null,"$/m^3",{"$f":"'Summary A1'!H197","v":1.6214393192549161},null,{"$f":"'Summary A1'!J197","v":1.6214393192549161}]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"'Summary A1'!H198","v":1083.0460196497024},null,{"$f":"'Summary A1'!J198","v":573.40265480462506}]
[null,null,null,"+",null,"Annual Cost","$/yr",{"$f":"'Summary A1'!H199","v":2166092.0392994047},null,{"$f":"'Summary A1'!J199","v":1146805.3096092502}]
[null,null,null,"+","G","GEOTHERMAL FLUID PUMPING"]
[null,null,null,"+",null,"Production Pumping",null,{"$f":"'Summary A1'!H201","v":3164629.444558545},null,{"$f":"'Summary A1'!J201","v":5526445.4695233693}]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H202","v":40},null,{"$f":"'Summary A1'!J202","v":100}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H203","v":317465.27999999997},null,{"$f":"'Summary A1'!J203","v":793663.2}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,null,"Are Production Pumps Used?",null,{"$f":"'Summary A1'!H204","v":"Yes"},null,{"$f":"'Summary A1'!J204","v":"Yes"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Summary A1'!H205","v":"Calculate"}]
[{"$f":"IF(H206>0,1,0)","v":1},null,null,null,null,"Pump Depth Setting","ft",{"$f":"'Summary A1'!H206","v":257.5037256896112},null,{"$f":"'Summary A1'!J206","v":376.721423299854}]
[{"$f":"IF(J206>0,1,0)","v":1},null,null,null,null,null,"m",{"$f":"'Summary A1'!H207","v":78.405154047144151},null,{"$f":"'Summary A1'!J207","v":114.74161509958049}]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"'Summary A1'!H208","v":"No"},null,{"$f":"'Summary A1'!J208","v":"No"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'Summary A1'!H209","v":64.7},null,{"$f":"'Summary A1'!J209","v":64.7}]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'Summary A1'!H210","v":64.7},null,{"$f":"'Summary A1'!J210","v":64.7}]
[null,null,null,"+",null,null,"bar",{"$f":"'Summary A1'!H211","v":4.4473795433876848},null,{"$f":"'Summary A1'!J211","v":4.4473795433876848}]
[null,null,null,"+",null,"Friction Loss in Well Below Pump","psid",{"$f":"'Summary A1'!H212","v":3.8114039603660865},null,{"$f":"'Summary A1'!J212","v":22.825467976811197}]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'Summary A1'!H213","v":0.42192450984941909},null,{"$f":"'Summary A1'!J213","v":3.6576309857267151}]
[null,null,null,"+",null,"Pumping Power","hp/well",{"$f":"'Summary A1'!H214","v":61.406506852975099},null,{"$f":"'Summary A1'!J214","v":181.79207164104878}]
[null,null,null,null,null,null,"kW/well",{"$f":"'Summary A1'!H215","v":45.790832160263534},null,{"$f":"'Summary A1'!J215","v":135.56234782273009}]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Summary A1'!H217","v":"Calculate"}]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"'Summary A1'!H218","v":147432.35902504114},"note",{"$f":"'Summary A1'!J218","v":243149.31743028641}]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"'Summary A1'!H219","v":3164629.444558545},null,{"$f":"'Summary A1'!J219","v":5526445.4695233693}]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"'Summary A1'!H220","v":1291306.6215318225},null,{"$f":"'Summary A1'!J220","v":2013436.2408731913}]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"'Summary A1'!H221","v":84},null,{"$f":"'Summary A1'!J221","v":202}]
[null,null,null,null,null,null,"lb/hr",{"$f":"'Summary A1'!H222","v":666677.08799999999},null,{"$f":"'Summary A1'!J222","v":1603199.6639999999}]
[null,null,null,"+",null,"Friction Loss in Well","psid",{"$f":"'Summary A1'!H223","v":16.487136736637169},null,{"$f":"'Summary A1'!J223","v":92.45678582930536}]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'Summary A1'!H224","v":-1.4431352647870881},"note",{"$f":"'Summary A1'!J224","v":-77.737990840999373}]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'Summary A1'!H225","v":266.67083520000006},null,{"$f":"'Summary A1'!J225","v":320.6399328}]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'Summary A1'!H226","v":269.11397046478714},null,{"$f":"'Summary A1'!J226","v":399.37792364099937}]
[null,null,null,null,null,null,"bar",{"$f":"'Summary A1'!H227","v":18.554759932402895},null,{"$f":"'Summary A1'!J227","v":27.536145680812602}]
[null,null,null,null,null,null,"ft",{"$f":"'Summary A1'!H228","v":628.9744050021875},null,{"$f":"'Summary A1'!J228","v":933.60946513959709}]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'Summary A1'!H229","v":3367.2828150686842},null,{"$f":"'Summary A1'!J229","v":10106.751367739016}]
[null,null,null,null,null,null,"kW",{"$f":"'Summary A1'!H230","v":2510.9827951967177},null,{"$f":"'Summary A1'!J230","v":7536.6044949229845}]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":1291306.6215318225},null,{"$f":"'Summary A1'!J231","v":2013436.2408731913}]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"'Summary A1'!H232","v":3493.8810999073912},"kW",{"$f":"'Summary A1'!J232","v":10617.747929255986},"kW"]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H233","v":6814379.0098507684},null,{"$f":"'Summary A1'!J233","v":18038859.587689251}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H234","v":858.59833363204552},null,{"$f":"'Summary A1'!J234","v":2272.8607786891534}]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H235","v":7155097.9603433078},null,{"$f":"'Summary A1'!J235","v":18219248.183566142}]
[null,null,null,null,null,null,"kg/s",{"$f":"'Summary A1'!H236","v":901.52825031364785},null,{"$f":"'Summary A1'!J236","v":2295.5893864760451}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.51272186282223031},null,{"$f":"'Summary A1'!J237","v":0.58860416744427368}]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"'Summary A1'!H238","v":3493.8810999073912},null,{"$f":"'Summary A1'!J238","v":10617.747929255986}]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'Summary A1'!H239","v":258.51581756909366},"note",{"$f":"'Summary A1'!J239","v":385.49860516637932}]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"'Summary A1'!H240","v":982.89830471067376},null,{"$f":"'Summary A1'!J240","v":3081.1434343330016}]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'Summary A1'!H241","v":628.9744050021875},null,{"$f":"'Summary A1'!J241","v":933.60946513959709}]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'Summary A1'!H242","v":2510.9827951967181},null,{"$f":"'Summary A1'!J242","v":7536.6044949229836}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY"]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Summary A1'!H244","v":"Binary"},null,{"$f":"'Summary A1'!J244","v":"Binary"}]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Summary A1'!H245","v":"Calculate"},null,{"$f":"'Summary A1'!J245","v":"Calculate"}]
[null,null,null,null,null,"Calculated Annual O&M Costs"]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"'Summary A1'!H247","v":728974.07043932797},null,{"$f":"'Summary A1'!J247","v":904454.05359420879}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"'Summary A1'!H248","v":638299.62041774229},null,{"$f":"'Summary A1'!J248","v":798800.04041982756}]
[null,null,null,"+","G","Result O&M Labor Cost -Field","per yr",{"$f":"'Summary A1'!H249","v":90674.450021585668},null,{"$f":"'Summary A1'!J249","v":105654.01317438121}]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"'Summary A1'!H250","v":7844918.1109784637},null,{"$f":"'Summary A1'!J250","v":5606163.0509854769}]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H251","v":1.7999999999999999E-2},null,{"$f":"'Summary A1'!J251","v":1.4999999999999998E-2}]
[{"$f":"'Input A1'!A398","v":1},null,null,"+",null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"'Summary A1'!H252","v":1715515.3431871771},null,{"$f":"'Summary A1'!J252","v":2512782.122905354}]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"'Summary A1'!H253","v":0},null,{"$f":"'Summary A1'!J253","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Summary A1'!H254","v":1.4999999999999999E-2},null,{"$f":"'Summary A1'!J254","v":9.9999999999999985E-3}]
[null,null,null,"+",null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"'Summary A1'!H255","v":2219093.8449455164},null,{"$f":"'Summary A1'!J255","v":777936.87365507474}]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"'Summary A1'!H256","v":1744216.883546365},null,{"$f":"'Summary A1'!J256","v":1168638.7448157985}]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"'Summary A1'!H257","v":3963310.7284918814},null,{"$f":"'Summary A1'!J257","v":1946575.6184708732}]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"'Summary A1'!H258","v":2166092.0392994047},null,{"$f":"'Summary A1'!J258","v":1146805.3096092502}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H259","v":2292811.1071870732},null,{"$f":"'Summary A1'!J259","v":2183048.1792041482}]
[null,null,null,null,null,"Calculated Total O&M Costs"]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"'Summary A1'!H261","v":2353814.9636049196},null,{"$f":"'Summary A1'!J261","v":3311582.1633251817}]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"'Summary A1'!H262","v":4053985.1785134668},null,{"$f":"'Summary A1'!J262","v":2052229.6316452543}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"'Summary A1'!H263","v":2292811.1071870732},null,{"$f":"'Summary A1'!J263","v":2183048.1792041482}]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calculation)","¢/kW-hr",{"$f":"'Summary A1'!H264","v":17.266635898977601},null,{"$f":"'Summary A1'!J264","v":5.17153470702155}]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H265","v":1.0414505195641774},null,{"$f":"'Summary A1'!J265","v":0.4866462035634419}]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H266","v":2.4508750282515068},null,{"$f":"'Summary A1'!J266","v":1.3520154789892871}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H267","v":5.6621931900740847},null,{"$f":"'Summary A1'!J267","v":1.0473651269664395}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H268","v":3.0945924844660833},null,{"$f":"'Summary A1'!J268","v":0.61704455624910104}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"'Summary A1'!H269","v":5.0175246766217461},null,{"$f":"'Summary A1'!J269","v":1.6684633412532808}]
[null,null,null,"+",null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/kW,design",{"$f":"'Summary A1'!H270","v":74153.899218159073},null,{"$f":"'Summary A1'!J270","v":92251.064674554334}]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"'Summary A1'!H271","v":17.287527718552653},null,{"$f":"'Summary A1'!J271","v":7.2407487776559467}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"'Summary A1'!H272","v":71082.318272679287},null,{"$f":"'Summary A1'!J272","v":187636.66106037909}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"'Summary A1'!H273","v":95306407.954843178},null,{"$f":"'Summary A1'!J273","v":167518808.1936903}]
[null,null,null,null,null,"Power Plant Scenario"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,"Calculations are based upon fixed",null,{"$f":"'Summary A1'!H275","v":"Power Sales"}]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Summary A1'!H276","v":"Binary"}]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,{"$f":"'Summary A1'!J277","v":99.44588908434929}]
[null,null,null,null,null,null,"F",{"$f":"'Summary A1'!H278","v":209.52339614904486},null,{"$f":"'Summary A1'!J278","v":211.00260035182873}]
[null,null,null,null,null,"Power Sales",null,{"$f":"'Summary A1'!H279","v":10},null,{"$f":"'Summary A1'!J279","v":25}]
[null,null,null,null,null,"Net Plant Output",{"$f":"IF(A275=0,\" \",\"MW\")","v":" "},{"$f":"'Summary A1'!H280","v":13.493881099907391},null,{"$f":"'Summary A1'!J280","v":35.617747929255991}]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Summary A1'!H281","v":"Yes"},null,{"$f":"'Summary A1'!J281","v":"Yes"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"'Summary A1'!H282","v":0},null,{"$f":"'Summary A1'!J282","v":0}]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"'Summary A1'!H283","v":"≤115kV"},null,{"$f":"'Summary A1'!J283","v":"≤115kV"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"'Summary A1'!H284","v":0},null,{"$f":"'Summary A1'!J284","v":0}]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"'Summary A1'!H285","v":1880000},null,{"$f":"'Summary A1'!J285","v":1880000}]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"'Summary A1'!H286","v":0},null,{"$f":"'Summary A1'!J286","v":0}]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Summary A1'!H287","v":0},null,{"$f":"'Summary A1'!J287","v":0}]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"'Summary A1'!H288","v":95306407.954843178},null,{"$f":"'Summary A1'!J288","v":167518808.1936903}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H289","v":317465.27999999997},null,{"$f":"'Summary A1'!J289","v":793663.2}]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H290","v":1.9802070123192195},null,{"$f":"'Summary A1'!J290","v":1.974501090610161}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H291","v":0.51272186282223031},null,{"$f":"'Summary A1'!J291","v":0.58860416744427368}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H292","v":1.4674851494969892},null,{"$f":"'Summary A1'!J292","v":1.3858969231658873}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H293","v":6814379.0098507684},null,{"$f":"'Summary A1'!J293","v":18038859.587689251}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H294","v":21.46495834080114},null,{"$f":"'Summary A1'!J294","v":22.728607786891533}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H295","v":13493.88109990739},null,{"$f":"'Summary A1'!J295","v":35617.747929255987}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000},null,{"$f":"'Summary A1'!J296","v":25000}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H297","v":1},null,{"$f":"'Summary A1'!J297","v":1}]
[{"$f":"'Input A1'!A445","v":0},null,null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Summary A1'!J298","v":"Performance"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J299","v":1}]
[{"$f":"'Input A1'!A408","v":1},null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H300","v":13493.88109990739},null,{"$f":"'Summary A1'!J300","v":35617.747929255987}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H301","v":2381.9667717209386},null,{"$f":"'Summary A1'!J301","v":2005.3439188049431}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H302","v":2.965169495622515},null,{"$f":"'Summary A1'!J302","v":2.3453531910840542}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H303","v":7062.9352110933651},null,{"$f":"'Summary A1'!J303","v":4703.2397591901754}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H304","v":95306407.954843178},null,{"$f":"'Summary A1'!J304","v":167518808.1936903}]
[null,null,null,null,null,"Flash Steam",null,{"$f":"'Summary A1'!H305","v":{"$error":"#NUM!"}},null,{"$f":"'Summary A1'!J305","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H306","v":317465.27999999997},null,{"$f":"'Summary A1'!J306","v":793663.2},null,null,null,null," "]
[null,null,null,"+",null,"Plant Performance","w-hr/lb",{"$f":"'Summary A1'!H307","v":-0.79719672592862234},null,{"$f":"'Summary A1'!J307","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'Summary A1'!H308","v":0.51272186282223031},null,{"$f":"'Summary A1'!J308","v":0.58860416744427368}]
[null,null,null,"+",null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"'Summary A1'!H309","v":-1.3099185887508527},null,{"$f":"'Summary A1'!J309","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"'Summary A1'!H310","v":-7634062.2126265634},null,{"$f":"'Summary A1'!J310","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"'Summary A1'!H311","v":-24.046920068319167},null,{"$f":"'Summary A1'!J311","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"'Summary A1'!H312","v":6085.8494014413109},null,{"$f":"'Summary A1'!J312","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"'Summary A1'!H313","v":10000},null,{"$f":"'Summary A1'!J313","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Summary A1'!J314","v":0}]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Summary A1'!H315","v":1},null,{"$f":"'Summary A1'!J315","v":1}]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"'Summary A1'!H316","v":6085.8494014413109},null,{"$f":"'Summary A1'!J316","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Summary A1'!H317","v":{"$error":"#NUM!"}},null,{"$f":"'Summary A1'!J317","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Summary A1'!H318","v":{"$error":"#NUM!"}},null,{"$f":"'Summary A1'!J318","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+","H","Plant Cost Based on Net Output","$/kW",{"$f":"'Summary A1'!H319","v":{"$error":"#NUM!"}},null,{"$f":"'Summary A1'!J319","v":{"$error":"#DIV/0!"}}]
[null,null,null,"+",null,"Plant Cost Used in LCOE Calculation",null,{"$f":"'Summary A1'!H320","v":{"$error":"#NUM!"}},null,{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}}]

{"sheet":"Error-Warnings","index":4,"n_rows":142,"n_cols":6,"rows_kept":142,"cut":false,"hidden":false,"merged":[[80,15,82,15],[17,2,19,2],[17,3,19,3],[78,5,79,10],[39,5,39,8],[34,1,35,1],[6,5,8,10],[72,2,73,2],[72,3,73,3],[74,2,75,2],[74,3,75,3],[89,2,90,2],[89,3,90,3],[86,2,88,2],[86,3,88,3],[78,2,79,2],[78,3,79,3],[80,2,82,2],[80,3,82,3],[6,2,8,2],[6,3,8,3],[51,2,53,2],[69,3,71,3],[31,3,32,3],[31,2,32,2],[41,3,42,3],[41,2,42,2],[67,2,68,2],[67,3,68,3],[81,1,82,1],[0,1,0,2],[9,2,10,2],[9,3,10,3],[46,3,47,3],[25,2,26,2],[11,3,12,3],[11,2,12,2],[20,2,22,2],[20,3,22,3],[15,2,16,2],[15,3,16,3],[39,3,40,3],[29,3,30,3],[63,2,66,2],[63,3,66,3],[56,2,59,2],[56,3,59,3],[60,3,62,3],[13,2,14,2],[13,3,14,3],[23,2,24,2],[23,3,24,3],[80,19,82,19],[80,22,82,22],[80,23,82,23],[94,2,97,2],[94,3,97,3],[98,2,100,2],[98,3,100,3],[91,3,93,3],[80,18,82,18],[80,6,82,6],[80,7,82,7],[80,10,82,10],[80,11,82,11],[80,14,82,14],[25,0,26,0],[25,3,26,3],[48,3,50,3],[27,2,28,2],[27,3,28,3],[43,2,45,2],[43,3,45,3],[60,2,62,2],[33,2,35,2],[33,3,35,3],[54,2,55,2],[54,3,55,3],[51,3,53,3],[83,3,85,3],[69,2,71,2],[83,2,85,2],[76,2,77,2],[76,3,77,3],[80,55,82,55],[80,58,82,58],[80,59,82,59],[80,62,82,62],[80,63,82,63],[80,46,82,46],[80,47,82,47],[80,50,82,50],[80,51,82,51],[80,54,82,54],[80,35,82,35],[80,38,82,38],[80,39,82,39],[80,42,82,42],[80,43,82,43],[80,26,82,26],[80,27,82,27],[80,30,82,30],[80,31,82,31],[80,34,82,34],[80,95,82,95],[80,98,82,98],[80,99,82,99],[80,102,82,102],[80,103,82,103],[80,86,82,86],[80,87,82,87],[80,90,82,90],[80,91,82,91],[80,94,82,94],[80,75,82,75],[80,78,82,78],[80,79,82,79],[80,82,82,82],[80,83,82,83],[80,66,82,66],[80,67,82,67],[80,70,82,70],[80,71,82,71],[80,74,82,74],[80,135,82,135],[80,138,82,138],[80,139,82,139],[80,142,82,142],[80,143,82,143],[80,126,82,126],[80,127,82,127],[80,130,82,130],[80,131,82,131],[80,134,82,134],[80,115,82,115],[80,118,82,118],[80,119,82,119],[80,122,82,122],[80,123,82,123],[80,106,82,106],[80,107,82,107],[80,110,82,110],[80,111,82,111],[80,114,82,114],[80,175,82,175],[80,178,82,178],[80,179,82,179],[80,182,82,182],[80,183,82,183],[80,166,82,166],[80,167,82,167],[80,170,82,170],[80,171,82,171],[80,174,82,174],[80,155,82,155],[80,158,82,158],[80,159,82,159],[80,162,82,162],[80,163,82,163],[80,146,82,146],[80,147,82,147],[80,150,82,150],[80,151,82,151],[80,154,82,154],[80,215,82,215],[80,218,82,218],[80,219,82,219],[80,222,82,222],[80,223,82,223],[80,206,82,206],[80,207,82,207],[80,210,82,210],[80,211,82,211],[80,214,82,214],[80,195,82,195],[80,198,82,198],[80,199,82,199],[80,202,82,202],[80,203,82,203],[80,186,82,186],[80,187,82,187],[80,190,82,190],[80,191,82,191],[80,194,82,194],[80,255,82,255],[80,258,82,258],[80,259,82,259],[80,262,82,262],[80,263,82,263],[80,246,82,246],[80,247,82,247],[80,250,82,250],[80,251,82,251],[80,254,82,254],[80,235,82,235],[80,238,82,238],[80,239,82,239],[80,242,82,242],[80,243,82,243],[80,226,82,226],[80,227,82,227],[80,230,82,230],[80,231,82,231],[80,234,82,234],[80,295,82,295],[80,298,82,298],[80,299,82,299],[80,302,82,302],[80,303,82,303],[80,286,82,286],[80,287,82,287],[80,290,82,290],[80,291,82,291],[80,294,82,294],[80,275,82,275],[80,278,82,278],[80,279,82,279],[80,282,82,282],[80,283,82,283],[80,266,82,266],[80,267,82,267],[80,270,82,270],[80,271,82,271],[80,274,82,274],[80,335,82,335],[80,338,82,338],[80,339,82,339],[80,342,82,342],[80,343,82,343],[80,326,82,326],[80,327,82,327],[80,330,82,330],[80,331,82,331],[80,334,82,334],[80,315,82,315],[80,318,82,318],[80,319,82,319],[80,322,82,322],[80,323,82,323],[80,306,82,306],[80,307,82,307],[80,310,82,310],[80,311,82,311],[80,314,82,314],[80,375,82,375],[80,378,82,378],[80,379,82,379],[80,382,82,382],[80,383,82,383],[80,366,82,366],[80,367,82,367],[80,370,82,370],[80,371,82,371],[80,374,82,374],[80,355,82,355],[80,358,82,358],[80,359,82,359],[80,362,82,362],[80,363,82,363],[80,346,82,346],[80,347,82,347],[80,350,82,350],[80,351,82,351],[80,354,82,354],[80,415,82,415],[80,418,82,418],[80,419,82,419],[80,422,82,422],[80,423,82,423],[80,406,82,406],[80,407,82,407],[80,410,82,410],[80,411,82,411],[80,414,82,414],[80,395,82,395],[80,398,82,398],[80,399,82,399],[80,402,82,402],[80,403,82,403],[80,386,82,386],[80,387,82,387],[80,390,82,390],[80,391,82,391],[80,394,82,394],[80,455,82,455],[80,458,82,458],[80,459,82,459],[80,462,82,462],[80,463,82,463],[80,446,82,446],[80,447,82,447],[80,450,82,450],[80,451,82,451],[80,454,82,454],[80,435,82,435],[80,438,82,438],[80,439,82,439],[80,442,82,442],[80,443,82,443],[80,426,82,426],[80,427,82,427],[80,430,82,430],[80,431,82,431],[80,434,82,434],[80,495,82,495],[80,498,82,498],[80,499,82,499],[80,502,82,502],[80,503,82,503],[80,486,82,486],[80,487,82,487],[80,490,82,490],[80,491,82,491],[80,494,82,494],[80,475,82,475],[80,478,82,478],[80,479,82,479],[80,482,82,482],[80,483,82,483],[80,466,82,466],[80,467,82,467],[80,470,82,470],[80,471,82,471],[80,474,82,474],[80,535,82,535],[80,538,82,538],[80,539,82,539],[80,542,82,542],[80,543,82,543],[80,526,82,526],[80,527,82,527],[80,530,82,530],[80,531,82,531],[80,534,82,534],[80,515,82,515],[80,518,82,518],[80,519,82,519],[80,522,82,522],[80,523,82,523],[80,506,82,506],[80,507,82,507],[80,510,82,510],[80,511,82,511],[80,514,82,514],[80,575,82,575],[80,578,82,578],[80,579,82,579],[80,582,82,582],[80,583,82,583],[80,566,82,566],[80,567,82,567],[80,570,82,570],[80,571,82,571],[80,574,82,574],[80,555,82,555],[80,558,82,558],[80,559,82,559],[80,562,82,562],[80,563,82,563],[80,546,82,546],[80,547,82,547],[80,550,82,550],[80,551,82,551],[80,554,82,554],[80,615,82,615],[80,618,82,618],[80,619,82,619],[80,622,82,622],[80,623,82,623],[80,606,82,606],[80,607,82,607],[80,610,82,610],[80,611,82,611],[80,614,82,614],[80,595,82,595],[80,598,82,598],[80,599,82,599],[80,602,82,602],[80,603,82,603],[80,586,82,586],[80,587,82,587],[80,590,82,590],[80,591,82,591],[80,594,82,594],[80,655,82,655],[80,658,82,658],[80,659,82,659],[80,662,82,662],[80,663,82,663],[80,646,82,646],[80,647,82,647],[80,650,82,650],[80,651,82,651],[80,654,82,654],[80,635,82,635],[80,638,82,638],[80,639,82,639],[80,642,82,642],[80,643,82,643],[80,626,82,626],[80,627,82,627],[80,630,82,630],[80,631,82,631],[80,634,82,634],[80,695,82,695],[80,698,82,698],[80,699,82,699],[80,702,82,702],[80,703,82,703],[80,686,82,686],[80,687,82,687],[80,690,82,690],[80,691,82,691],[80,694,82,694],[80,675,82,675],[80,678,82,678],[80,679,82,679],[80,682,82,682],[80,683,82,683],[80,666,82,666],[80,667,82,667],[80,670,82,670],[80,671,82,671],[80,674,82,674],[80,735,82,735],[80,738,82,738],[80,739,82,739],[80,742,82,742],[80,743,82,743],[80,726,82,726],[80,727,82,727],[80,730,82,730],[80,731,82,731],[80,734,82,734],[80,715,82,715],[80,718,82,718],[80,719,82,719],[80,722,82,722],[80,723,82,723],[80,706,82,706],[80,707,82,707],[80,710,82,710],[80,711,82,711],[80,714,82,714],[80,775,82,775],[80,778,82,778],[80,779,82,779],[80,782,82,782],[80,783,82,783],[80,766,82,766],[80,767,82,767],[80,770,82,770],[80,771,82,771],[80,774,82,774],[80,755,82,755],[80,758,82,758],[80,759,82,759],[80,762,82,762],[80,763,82,763],[80,746,82,746],[80,747,82,747],[80,750,82,750],[80,751,82,751],[80,754,82,754],[80,815,82,815],[80,818,82,818],[80,819,82,819],[80,822,82,822],[80,823,82,823],[80,806,82,806],[80,807,82,807],[80,810,82,810],[80,811,82,811],[80,814,82,814],[80,795,82,795],[80,798,82,798],[80,799,82,799],[80,802,82,802],[80,803,82,803],[80,786,82,786],[80,787,82,787],[80,790,82,790],[80,791,82,791],[80,794,82,794],[80,855,82,855],[80,858,82,858],[80,859,82,859],[80,862,82,862],[80,863,82,863],[80,846,82,846],[80,847,82,847],[80,850,82,850],[80,851,82,851],[80,854,82,854],[80,835,82,835],[80,838,82,838],[80,839,82,839],[80,842,82,842],[80,843,82,843],[80,826,82,826],[80,827,82,827],[80,830,82,830],[80,831,82,831],[80,834,82,834],[80,895,82,895],[80,898,82,898],[80,899,82,899],[80,902,82,902],[80,903,82,903],[80,886,82,886],[80,887,82,887],[80,890,82,890],[80,891,82,891],[80,894,82,894],[80,875,82,875],[80,878,82,878],[80,879,82,879],[80,882,82,882],[80,883,82,883],[80,866,82,866],[80,867,82,867],[80,870,82,870],[80,871,82,871],[80,874,82,874],[80,935,82,935],[80,938,82,938],[80,939,82,939],[80,942,82,942],[80,943,82,943],[80,926,82,926],[80,927,82,927],[80,930,82,930],[80,931,82,931],[80,934,82,934],[80,915,82,915],[80,918,82,918],[80,919,82,919],[80,922,82,922],[80,923,82,923],[80,906,82,906],[80,907,82,907],[80,910,82,910],[80,911,82,911],[80,914,82,914],[80,975,82,975],[80,978,82,978],[80,979,82,979],[80,982,82,982],[80,983,82,983],[80,966,82,966],[80,967,82,967],[80,970,82,970],[80,971,82,971],[80,974,82,974],[80,955,82,955],[80,958,82,958],[80,959,82,959],[80,962,82,962],[80,963,82,963],[80,946,82,946],[80,947,82,947],[80,950,82,950],[80,951,82,951],[80,954,82,954],[80,1015,82,1015],[80,1018,82,1018],[80,1019,82,1019],[80,1022,82,1022],[80,1023,82,1023],[80,1006,82,1006],[80,1007,82,1007],[80,1010,82,1010],[80,1011,82,1011],[80,1014,82,1014],[80,995,82,995],[80,998,82,998],[80,999,82,999],[80,1002,82,1002],[80,1003,82,1003],[80,986,82,986],[80,987,82,987],[80,990,82,990],[80,991,82,991],[80,994,82,994],[80,1055,82,1055],[80,1058,82,1058],[80,1059,82,1059],[80,1062,82,1062],[80,1063,82,1063],[80,1046,82,1046],[80,1047,82,1047],[80,1050,82,1050],[80,1051,82,1051],[80,1054,82,1054],[80,1035,82,1035],[80,1038,82,1038],[80,1039,82,1039],[80,1042,82,1042],[80,1043,82,1043],[80,1026,82,1026],[80,1027,82,1027],[80,1030,82,1030],[80,1031,82,1031],[80,1034,82,1034],[80,1095,82,1095],[80,1098,82,1098],[80,1099,82,1099],[80,1102,82,1102],[80,1103,82,1103],[80,1086,82,1086],[80,1087,82,1087],[80,1090,82,1090],[80,1091,82,1091],[80,1094,82,1094],[80,1075,82,1075],[80,1078,82,1078],[80,1079,82,1079],[80,1082,82,1082],[80,1083,82,1083],[80,1066,82,1066],[80,1067,82,1067],[80,1070,82,1070],[80,1071,82,1071],[80,1074,82,1074],[80,1135,82,1135],[80,1138,82,1138],[80,1139,82,1139],[80,1142,82,1142],[80,1143,82,1143],[80,1126,82,1126],[80,1127,82,1127],[80,1130,82,1130],[80,1131,82,1131],[80,1134,82,1134],[80,1115,82,1115],[80,1118,82,1118],[80,1119,82,1119],[80,1122,82,1122],[80,1123,82,1123],[80,1106,82,1106],[80,1107,82,1107],[80,1110,82,1110],[80,1111,82,1111],[80,1114,82,1114],[80,1175,82,1175],[80,1178,82,1178],[80,1179,82,1179],[80,1182,82,1182],[80,1183,82,1183],[80,1166,82,1166],[80,1167,82,1167],[80,1170,82,1170],[80,1171,82,1171],[80,1174,82,1174],[80,1155,82,1155],[80,1158,82,1158],[80,1159,82,1159],[80,1162,82,1162],[80,1163,82,1163],[80,1146,82,1146],[80,1147,82,1147],[80,1150,82,1150],[80,1151,82,1151],[80,1154,82,1154],[80,1215,82,1215],[80,1218,82,1218],[80,1219,82,1219],[80,1222,82,1222],[80,1223,82,1223],[80,1206,82,1206],[80,1207,82,1207],[80,1210,82,1210],[80,1211,82,1211],[80,1214,82,1214],[80,1195,82,1195],[80,1198,82,1198],[80,1199,82,1199],[80,1202,82,1202],[80,1203,82,1203],[80,1186,82,1186],[80,1187,82,1187],[80,1190,82,1190],[80,1191,82,1191],[80,1194,82,1194],[80,1255,82,1255],[80,1258,82,1258],[80,1259,82,1259],[80,1262,82,1262],[80,1263,82,1263],[80,1246,82,1246],[80,1247,82,1247],[80,1250,82,1250],[80,1251,82,1251],[80,1254,82,1254],[80,1235,82,1235],[80,1238,82,1238],[80,1239,82,1239],[80,1242,82,1242],[80,1243,82,1243],[80,1226,82,1226],[80,1227,82,1227],[80,1230,82,1230],[80,1231,82,1231],[80,1234,82,1234],[80,1295,82,1295],[80,1298,82,1298],[80,1299,82,1299],[80,1302,82,1302],[80,1303,82,1303],[80,1286,82,1286],[80,1287,82,1287],[80,1290,82,1290],[80,1291,82,1291],[80,1294,82,1294],[80,1275,82,1275],[80,1278,82,1278],[80,1279,82,1279],[80,1282,82,1282],[80,1283,82,1283],[80,1266,82,1266],[80,1267,82,1267],[80,1270,82,1270],[80,1271,82,1271],[80,1274,82,1274],[80,1335,82,1335],[80,1338,82,1338],[80,1339,82,1339],[80,1342,82,1342],[80,1343,82,1343],[80,1326,82,1326],[80,1327,82,1327],[80,1330,82,1330],[80,1331,82,1331],[80,1334,82,1334],[80,1315,82,1315],[80,1318,82,1318],[80,1319,82,1319],[80,1322,82,1322],[80,1323,82,1323],[80,1306,82,1306],[80,1307,82,1307],[80,1310,82,1310],[80,1311,82,1311],[80,1314,82,1314],[80,1375,82,1375],[80,1378,82,1378],[80,1379,82,1379],[80,1382,82,1382],[80,1383,82,1383],[80,1366,82,1366],[80,1367,82,1367],[80,1370,82,1370],[80,1371,82,1371],[80,1374,82,1374],[80,1355,82,1355],[80,1358,82,1358],[80,1359,82,1359],[80,1362,82,1362],[80,1363,82,1363],[80,1346,82,1346],[80,1347,82,1347],[80,1350,82,1350],[80,1351,82,1351],[80,1354,82,1354],[80,1415,82,1415],[80,1418,82,1418],[80,1419,82,1419],[80,1422,82,1422],[80,1423,82,1423],[80,1406,82,1406],[80,1407,82,1407],[80,1410,82,1410],[80,1411,82,1411],[80,1414,82,1414],[80,1395,82,1395],[80,1398,82,1398],[80,1399,82,1399],[80,1402,82,1402],[80,1403,82,1403],[80,1386,82,1386],[80,1387,82,1387],[80,1390,82,1390],[80,1391,82,1391],[80,1394,82,1394],[80,1455,82,1455],[80,1458,82,1458],[80,1459,82,1459],[80,1462,82,1462],[80,1463,82,1463],[80,1446,82,1446],[80,1447,82,1447],[80,1450,82,1450],[80,1451,82,1451],[80,1454,82,1454],[80,1435,82,1435],[80,1438,82,1438],[80,1439,82,1439],[80,1442,82,1442],[80,1443,82,1443],[80,1426,82,1426],[80,1427,82,1427],[80,1430,82,1430],[80,1431,82,1431],[80,1434,82,1434],[80,1495,82,1495],[80,1498,82,1498],[80,1499,82,1499],[80,1502,82,1502],[80,1503,82,1503],[80,1486,82,1486],[80,1487,82,1487],[80,1490,82,1490],[80,1491,82,1491],[80,1494,82,1494],[80,1475,82,1475],[80,1478,82,1478],[80,1479,82,1479],[80,1482,82,1482],[80,1483,82,1483],[80,1466,82,1466],[80,1467,82,1467],[80,1470,82,1470],[80,1471,82,1471],[80,1474,82,1474],[80,1535,82,1535],[80,1538,82,1538],[80,1539,82,1539],[80,1542,82,1542],[80,1543,82,1543],[80,1526,82,1526],[80,1527,82,1527],[80,1530,82,1530],[80,1531,82,1531],[80,1534,82,1534],[80,1515,82,1515],[80,1518,82,1518],[80,1519,82,1519],[80,1522,82,1522],[80,1523,82,1523],[80,1506,82,1506],[80,1507,82,1507],[80,1510,82,1510],[80,1511,82,1511],[80,1514,82,1514],[80,1575,82,1575],[80,1578,82,1578],[80,1579,82,1579],[80,1582,82,1582],[80,1583,82,1583],[80,1566,82,1566],[80,1567,82,1567],[80,1570,82,1570],[80,1571,82,1571],[80,1574,82,1574],[80,1555,82,1555],[80,1558,82,1558],[80,1559,82,1559],[80,1562,82,1562],[80,1563,82,1563],[80,1546,82,1546],[80,1547,82,1547],[80,1550,82,1550],[80,1551,82,1551],[80,1554,82,1554],[80,1615,82,1615],[80,1618,82,1618],[80,1619,82,1619],[80,1622,82,1622],[80,1623,82,1623],[80,1606,82,1606],[80,1607,82,1607],[80,1610,82,1610],[80,1611,82,1611],[80,1614,82,1614],[80,1595,82,1595],[80,1598,82,1598],[80,1599,82,1599],[80,1602,82,1602],[80,1603,82,1603],[80,1586,82,1586],[80,1587,82,1587],[80,1590,82,1590],[80,1591,82,1591],[80,1594,82,1594],[80,1655,82,1655],[80,1658,82,1658],[80,1659,82,1659],[80,1662,82,1662],[80,1663,82,1663],[80,1646,82,1646],[80,1647,82,1647],[80,1650,82,1650],[80,1651,82,1651],[80,1654,82,1654],[80,1635,82,1635],[80,1638,82,1638],[80,1639,82,1639],[80,1642,82,1642],[80,1643,82,1643],[80,1626,82,1626],[80,1627,82,1627],[80,1630,82,1630],[80,1631,82,1631],[80,1634,82,1634],[80,1695,82,1695],[80,1698,82,1698],[80,1699,82,1699],[80,1702,82,1702],[80,1703,82,1703],[80,1686,82,1686],[80,1687,82,1687],[80,1690,82,1690],[80,1691,82,1691],[80,1694,82,1694],[80,1675,82,1675],[80,1678,82,1678],[80,1679,82,1679],[80,1682,82,1682],[80,1683,82,1683],[80,1666,82,1666],[80,1667,82,1667],[80,1670,82,1670],[80,1671,82,1671],[80,1674,82,1674],[80,1735,82,1735],[80,1738,82,1738],[80,1739,82,1739],[80,1742,82,1742],[80,1743,82,1743],[80,1726,82,1726],[80,1727,82,1727],[80,1730,82,1730],[80,1731,82,1731],[80,1734,82,1734],[80,1715,82,1715],[80,1718,82,1718],[80,1719,82,1719],[80,1722,82,1722],[80,1723,82,1723],[80,1706,82,1706],[80,1707,82,1707],[80,1710,82,1710],[80,1711,82,1711],[80,1714,82,1714],[80,1775,82,1775],[80,1778,82,1778],[80,1779,82,1779],[80,1782,82,1782],[80,1783,82,1783],[80,1766,82,1766],[80,1767,82,1767],[80,1770,82,1770],[80,1771,82,1771],[80,1774,82,1774],[80,1755,82,1755],[80,1758,82,1758],[80,1759,82,1759],[80,1762,82,1762],[80,1763,82,1763],[80,1746,82,1746],[80,1747,82,1747],[80,1750,82,1750],[80,1751,82,1751],[80,1754,82,1754],[80,1815,82,1815],[80,1818,82,1818],[80,1819,82,1819],[80,1822,82,1822],[80,1823,82,1823],[80,1806,82,1806],[80,1807,82,1807],[80,1810,82,1810],[80,1811,82,1811],[80,1814,82,1814],[80,1795,82,1795],[80,1798,82,1798],[80,1799,82,1799],[80,1802,82,1802],[80,1803,82,1803],[80,1786,82,1786],[80,1787,82,1787],[80,1790,82,1790],[80,1791,82,1791],[80,1794,82,1794],[80,1855,82,1855],[80,1858,82,1858],[80,1859,82,1859],[80,1862,82,1862],[80,1863,82,1863],[80,1846,82,1846],[80,1847,82,1847],[80,1850,82,1850],[80,1851,82,1851],[80,1854,82,1854],[80,1835,82,1835],[80,1838,82,1838],[80,1839,82,1839],[80,1842,82,1842],[80,1843,82,1843],[80,1826,82,1826]],"merged_total":8273,"flags":["merged_cut"]}
[null,"This sheet displays error and/or warning messages that occur when there is question regarding the user input.  Check these messages to see if input needs to be revised.  If the macro was used to minimize the binary plant LCOE by varying plant performance, run it again after any input changes.  "]
[null,null,"Number of Errors/Messages",null,{"$f":"SUM(D5:D171)","v":0}]
[null,"Location","Message"]
[]
[{"$f":"'Input A1'!N1","v":0},"Input - Cells C1 thru M17",{"$f":"IF(A5>0,\" Logic on Input Sheet has been compromised\",\" \")","v":" "},{"$f":"IF(A5>1,1,0)","v":0}]
[{"$f":"INPUT!P32","v":0},"Reference Scenario Input",{"$f":"IF(A6=0,\" \",\"Reference Scenario values differ from defined most likely values\")","v":" "},{"$f":"IF(A6>0,1,0)","v":0}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),\"Plant design temperature is less than fluid temperature at well field replacement\",\" \")","v":" "},{"$f":"IF(AND(A7=1,OR(A8=1,A9=1)),1,0)","v":0},null,{"$f":"IF(D7=0,\" \",\"Need to inrease the allowable resource ΔT before well replacement, and/or possibly inrease flow per well\")","v":" "}]
[null,{"$f":"INPUT!$N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!E76","v":0}]
[{"$f":"'Resource A1'!D32","v":212},"Input: ",{"$f":"IF(A10<705,\" \",\"The input for Resource Definition is giving a Resource Temperature that exceeds the Critical Temperature of Water\")","v":" "},{"$f":"IF(A10<705,0,1)","v":0}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T82","v":300},"Input: ",{"$f":"IF(A13<A12,\" \",\"The plant net plant output exceeds the potential resource found\")","v":" "},{"$f":"IF(A13<A12,0,1)","v":0}]
[{"$f":"'Input A1'!A151","v":13.493881099907391},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[0,"Input: ",{"$f":"IF(AND(A14=1,A15<=1),\"Full sized exploration well cost should exceed production well cost\",\" \")","v":{"$error":"#REF!"}}]
[{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A16=1,A17=0),\"Recommend not Proportioning EGS Exploration Costs with Resource Potential Found\",\" \")","v":" "},{"$f":"IF(AND(A16=1,A17=0),1,0)","v":0}]
[{"$f":"'Input A1'!A83","v":1},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T85","v":3},"Input: ",{"$f":"IF(A20>A18,\"Exploration wells are being drilled at more stites than were examined during pre-drilling evaluation\",\" \")","v":" "},{"$f":"IF(A20>A18,1,0)","v":0}]
[null,{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!T153","v":2}]
[{"$f":"'Input A1'!A81","v":1},"Input: ",{"$f":"IF(A21+A22+A23=3,\"No Explration Wells are being drilled for Hydrothermal Greenfield Project\",\" \")","v":" "},{"$f":"IF(A21+A22+A23=3,1,0)","v":0}]
[{"$f":"'Input A1'!A82","v":0},{"$f":"INPUT!N$79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'Input A1'!A152","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!T162","v":1},"Input: ",{"$f":"IF(OR(A24<=0,A25<=0,A24>1,A25>1),\"Confirmation Drilling Success Rate should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(AND(A24=0,A25=1),AND(A24=1,A25=0)),1,0)","v":0}]
[{"$f":"'Input A1'!W162","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!B164","v":18.46495834080114},"Input: ",{"$f":"IF(A26<0,\"# of Successful Confirmation Wells exceeds # of Production Wells Required for Specified Power Sales, or # of Production Wells Specified\",\" \")","v":" "},{"$f":"IF(A26<0,1,0)","v":0}]
[null,{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A28=1,A29<2),\"A minimum of two successful confirmation wells are required for EGS resource\",\" \")","v":" "},{"$f":"IF(AND(A28=1,A29<2),1,0)","v":0}]
[{"$f":"'Input A1'!T169","v":3},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A30=0,A31=1),\"Confirmation Wells are being stimulated for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(OR(AND(A30=0,A31=1),AND(A30=1,A31=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A181","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"},{"$f":"IF(AND(A30=1,A31=0),\"Stop - Confirmation Wells are not being stimulated for EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!T170","v":1.2},"Input: ",{"$f":"IF(OR(A32<1,A33<1),\"Confirmaiton well cost is less than production well cost\",\" \")","v":" "},{"$f":"IF(OR(A32<1,A33<1),1,0)","v":0}]
[{"$f":"IF('Input A1'!T170*'Input A1'!V172<'Input A1'!V225,0,1)","v":1},{"$f":"INPUT!N$158","v":"RESOURCE CONFIRMATION"}]
[{"$f":"'Input A1'!A181","v":1},"Input: ",{"$f":"IF(AND(A34=1,A35>A36),\"Confirmation Simulation Cost is less than that used in Well Field Development Phase\",\" \")","v":" "},{"$f":"IF(AND(A34=1,A35>A36),1,0)","v":0}]
[{"$f":"'Input A1'!T182","v":2500000},"RESOURCE CONFIRMATION"]
[{"$f":"'Input A1'!T183","v":2500000}]
[null,"Input: ",null,{"$f":"IF(OR(A38=0,A39=30),0,1)","v":0}]
[{"$f":"'Input A1'!A48","v":0},null,{"$f":"IF(OR(A39=30,A38=0),\" \",\"When using Fixed Charge Rate Method, project life for all cases = 30 yr\")","v":" "}]
[{"$f":"MIN('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":20},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"}]
[{"$f":"MAX('Revised COE - DCF'!F21,'Revised COE - DCF'!F149,'Revised COE 10-90 - DCF'!F149,'Revised COE 10-90 - DCF'!F21)","v":6},"Input: ",{"$f":"IF(A40<14,\" \",\"The duration of pre-startup activities exceeds Discounted Cash Flow allowable\")","v":" "},{"$f":"IF(AND(A40<14,A41<=40),0,1)","v":0},null,"The Discounted Cash Flow Sheet allows for up to 15 yrs for pre-startup activities"]
[{"$f":"MAX('EERE COE'!D7,'EERE COE'!D151,'EERE COE 10-90'!D7,'EERE COE 10-90'!D151)","v":30},{"$f":"INPUT!N37","v":"ECONOMIC PARAMETERS"},{"$f":"IF(A41>40,\"Model can not evaluate projects operating longer than 40 years\",\" \")","v":" "}]
[{"$f":"'Input A1'!T189","v":1},"Input: ",{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),\"Drilling success rate during final well field development phase should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(A42<=0,A43<=0,A42>1,A43>1),1,0)","v":0}]
[{"$f":"'Input A1'!T189*'Input A1'!V189","v":1},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!A197","v":1},"Input: ",{"$f":"IF(A44=1,\" \",IF(OR(A45>7171,A46>7171),\"The resource depth exceeds the maximum for using the GETEM methodology for well cost\",\" \"))","v":" "},{"$f":"IF(A44=1,0,IF(OR(A45>7171,A46>7171),1,0))","v":0}]
[{"$f":"'Input A1'!T78*'Input A1'!T193","v":2000},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"MAX('Resource A1'!D33:H33)","v":2000},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A47=10000,\"Production Interval Diameter specified is too large\",\" \")","v":" "},{"$f":"IF(OR(A47=10000,A48=10000),1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"},{"$f":"IF(A48=10000,\"Injection Interval Diameter specified is too large\",\" \")","v":" "}]
[null,"Input: ",null,{"$f":"IF(OR(AND(A51=0,A50=1),AND(A51=1,A50=0)),1,0)","v":0}]
[{"$f":"'Input A1'!A243","v":1},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "},{"$f":"IF(AND(A51=0,A50=1),\"Stimulation has been specified with a Hydrothermal Resouce scenario\",\" \")","v":" "}]
[{"$f":"'Input A1'!A75","v":1},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"},{"$f":"IF(AND(A51=1,A50=0),\"STOP - Must simulate wells with EGS Resource\",\" \")","v":" "}]
[{"$f":"'Input A1'!A243","v":1},"Input: ",{"$f":"IF(AND(A52=1,A53=1,A54=0),\"If the model is to calculate well stimulaiton cost, Carslaw Jaeger solution must be used for thermal decline\",\" \")","v":" "},{"$f":"IF(AND(A52=1,A53=1,A54=0),1,0)","v":0}]
[{"$f":"'Input A1'!A244","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Input: ",{"$f":"IF(AND(A55=1,A56=1),\"The calculated pump depth exceeds the depth of the resource/production well.  The well flow rate and/or the hdyraulic drawdown need to be reduced.\", \" \")","v":" "},{"$f":"IF(AND(A55=1,A56=1),1,0)","v":0}]
[{"$f":"'Input A1'!A257","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),\"When characterizing the hydraulic drawdown with a fracture system, the Carslaw Jaeger solution for temperature decline must be used to define he fracture system - if not a circular reference is created\",\" \")","v":" "},{"$f":"IF(AND(A57=1,A58=1,A59=1,A60=0),1,0)","v":0}]
[{"$f":"'Input A1'!A254","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A258","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A267","v":0}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A61=0,A62=1),\"Must use Annual Decline Rate to determine Thermal Drawdown for Hydrothermal Resource\",\" \")","v":" "},{"$f":"IF(AND(A61=0,A62=1),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[null,{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A75","v":1},"Input: ",{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),\"Flow in fractures is not laminar, increase number of fractures\",\" \")","v":" "},{"$f":"IF(AND(A64=1,A65=1,OR(A66=1,A67=1)),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A272","v":0},{"$f":"INPUT!N$74","v":"RESOURCE DEFINITION"}]
[{"$f":"'Input A1'!A273","v":0}]
[{"$f":"'Input A1'!T282","v":0.05},"Input: ",{"$f":"IF(OR(A68>1,A68*A69>1),\"Subsurface water loss is >100% of produced flow\",\" \")","v":" "},{"$f":"IF(OR(A68>1,A68*A69>1),1,0)","v":0}]
[{"$f":"'Input A1'!V282","v":0.2},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!B220","v":0},"Input: ",{"$f":"IF(A70>48,\"Specified bottom hole dimension for Production Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A70>48,1,0)","v":0}]
[{"$f":"'Input A1'!A288","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'Input A1'!T286","v":0.67500000000000004},"Input: ",{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),\"Pump efficiency should be >0% & 100%\",\" \")","v":" "},{"$f":"IF(OR(A73>=1,A74>=1,A73<=0,A74<=0),1,0)","v":0}]
[{"$f":"'Input A1'!T286*'Input A1'!V286","v":0.85},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!B303","v":0},"Input: ",{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),\"Pump depth exceeds 2,000 ft limit for specified Lineshaft Pump\",\" \")","v":" "},{"$f":"IF(AND(A71=1,OR(A75=1,A76=1)),1,0)","v":0}]
[{"$f":"'Input A1'!K303","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!C291","v":0},"Input: ",{"$f":"IF(AND(A78=0,A77=1),\"Inputted Pump Depth exceeds resource depth\",\" \")","v":" "},{"$f":"IF(AND(A78=0,A77=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":0},"Input: ",{"$f":"IF(A79=1,\"Flashing is occuring in Production Well\",\" \")","v":" "},{"$f":"IF(A79=1,1,0)","v":0},null,"If the flash plant is used, scenarios can be defined that allow flashing in the wells - binary plants should have pumped wells"]
[null,{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'GF Pumping A2'!A238","v":0},"Input: ",{"$f":"IF(AND(A81=1,A83=1,A82=1),\"Flashing is occuring in Production Well for a Binary Plant\",\" \")","v":" "},{"$f":"IF(AND(A81=1,A83=1,A82=1),1,0)","v":0}]
[{"$f":"'Input A1'!A290","v":1},"GEOTHERMAL FLUID PUMPING"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"Input: ",{"$f":"IF(A85>48,\"Specified bottom hole dimension for Injection Well is too large - using Well Cost Curves go to GF Pumping Input; if using GETEM Well Cost estimates fo to Well Filed Development Input \",\" \")","v":" "},{"$f":"IF(A85>48,1,0)","v":0}]
[{"$f":"'Input A1'!B221","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[null,{"$f":"INPUT!N$187","v":"WELL FIELD DEVELOPMENT"}]
[null,"Input: ",{"$f":"IF(AND(A88=1,A89=0),\"Must use Annual Decline Rate to characterize thermal drawdown when specifying Flash plant\",\" \")","v":" "},{"$f":"IF(AND(A88=1,A89=0),1,0)","v":0}]
[{"$f":"'Input A1'!A267","v":0},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[{"$f":"'Input A1'!A398","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!A392","v":0},"Input: ",{"$f":"IF(AND(A90=1,A91=0),\"When using fixed number of production wells to define reference scenario, need assess impact of improved plant performance by varying power output (for fixed flow rate)\",\" \")","v":" "},{"$f":"IF(AND(A90=1,A91=0),1,0)","v":0}]
[{"$f":"'Input A1'!A396","v":1},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Input A1'!T401","v":1.9802070123192195},"Input: ",{"$f":"IF(AND(A89=1,A93>A92),\"Reference Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "},{"$f":"IF(AND(A89=1,OR(A93>A92,A94>A92)),1,0)","v":0}]
[{"$f":"'Input A1'!T408","v":1.9802070123192195},{"$f":"INPUT!N$381","v":"POWER PLANT"},{"$f":"IF(AND(A89=1,A94>A92),\"Improved Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "}]
[{"$f":"'Input A1'!W408","v":1.974501090610161}]
[{"$f":"'Input A1'!A398","v":1},"Input: ",{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101,A97>0)),\"The HP Flash pressure is out of range - it exceeds the estimated well head pressure or is less than 1 atmosphere; production well needs to be pumped.\",\" \")","v":" "},{"$f":"IF(AND(A95=0,OR(A98>A96,A98<A101)),1,0)","v":0},null,"If the flash pressure is out of range, the estimated well head pressure is either less than the calculated value or is less than 1 atm.  Recommend that the production wells be pumped."]
[{"$f":"'GF Pumping A2'!G245","v":64.7},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Flash Plant F1-P90%'!A58+'Flash Plant F1-P10%'!A58+'Flash Plant F1- Improved'!A58+'Flash Plant F1- Reference'!A58","v":0},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[{"$f":"'Input A1'!T487","v":15.7}]
[{"$f":"'Input A1'!A464","v":2},"Input: ",{"$f":"IF(AND(A95=0,A99>1,A100<A101),\"The LP Flash pressure is less than 1 atmosphere\",\" \")","v":" "},{"$f":"IF(AND(A95=0,A99>1,A100<A101),1,0)","v":0}]
[{"$f":"'Input A1'!T489","v":15.7}]
[{"$f":"'Input A1'!E457","v":14.7},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[null,"Input: ",{"$f":"IF(A103>A104,\" \",\"The geothermal pumping power exceeds the plant output - define more efficient plant, change well diameter, or decrease flow and/or hydraulic drawdown\")","v":" "},{"$f":"IF(A103<A104,1,0)","v":0}]
[{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":1.9802070123192195},{"$f":"INPUT!N$381","v":"POWER PLANT"}]
[{"$f":"'Summary A1'!H237","v":0.51272186282223031},{"$f":"INPUT!N$285","v":"GEOTHERMAL FLUID PUMPING"}]
[]
[null,{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Input: ",{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),\" \",\"For the scenario defined, the plant output will go to 0 before the end of project life; decrease the production well flow, number of injection wells, hydraulic drawdown, thermal drawdown, and/or increase resource potential found\")","v":" "},{"$f":"IF(AND(A139>5,A140>5,A141>5,A142>5),0,1)","v":0}]
[{"$f":"'EERE COE'!D38","v":20},{"$f":"INPUT!N79","v":"RESOURCE EXPLORATION"}]
[{"$f":"'EERE COE'!D182","v":30},{"$f":"INPUT!N187","v":"WELL FIELD DEVELOPMENT"}]
[{"$f":"'EERE COE 10-90'!D38","v":20}]
[{"$f":"'EERE COE 10-90'!D182","v":20},{"$f":"INPUT!N$239","v":"RESERVOIR DEFINITION "}]

{"sheet":"TornadoChart","index":5,"n_rows":13,"n_cols":27,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,25],[2,0,2,25],[4,0,4,25],[6,0,6,25],[94,197,94,200],[50,197,50,198],[0,181,0,183],[0,184,0,186],[0,187,0,189],[0,190,0,192],[48,194,52,194],[109,194,113,194],[57,194,61,194],[59,197,59,198],[68,194,72,194],[70,197,70,198],[80,194,84,194],[82,197,82,198],[92,194,96,194]]}
["The tab “TornadoChart” helps organize and visualize 10-90 runs made in tab “LCOE Summary 10-90s.” The chart will update based on the data in “LCOE Summary 10-90s” in the range A5 through I23. Work Breakdown Structure (WBS) numbers corresponding to the inputs in columns M and N are also included. WBS number precede the LCOE input titles on the chart.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!T1","v":0}]
[]
["The tab “TornadoInput” can be used to organize and filter the inputs you choose to display in the chart.  The default is by reference number (No in column A) which corresponds to column B in the tab “LCOE Summary 10-90s.”  To order the chart with the greatest LCOE input on top, order column “N” titled Range LCOE in tab “TornadoInput” from largest to smallest (Z to A). "]
[]
["You may also choose to filter out some values from being displayed in the chart.  If the P10 LCOE is greater than the Most Likely LCOE, and/or the P90 LCOE is less than the Most Likely LCOE, the “TornadoInput” tab column N will have an error (#VALUE) and no colored bar will show on the Tornado chart for that input. You can filter these categories from being displayed in the chart altogether by de-selecting #VALUE from column N on “TornadoInput.” You may also chose to filter or sort by WBS."]
[]
["The P10 value will display to the left of the green bar, the most likely value will display in the middle, and the P90 value will display to the right of the orange bar. The greater the LCOE impact, the less jumbled the labels will appear."]
[]
[]
[]
[" "]
[]
[" "]

{"sheet":"TornadoInput","index":6,"n_rows":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,14]]}
["In order to sort the results this sheet in not protected.  Do not change any values on this sheet other than performing the sorting accordingper the dropdown menus"]
["Exclude","No","WBS 1","WBS2","Category","Blank","P10-z","P10 Values","P10","ML Values","Most Likely","P90 Values","P90","P90-z","Range LCOE"]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R33),ISBLANK('LCOE Summary 10-90s'!S33)),OR('LCOE Summary 10-90s'!R33='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S33='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B33","v":28},{"$f":"'LCOE Summary 10-90s'!N33","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O33),\"\",'LCOE Summary 10-90s'!O33)","v":""},{"$f":"IF(A3=0,IF(ISBLANK('LCOE Summary 10-90s'!O33),C3&\":\"&'LCOE Summary 10-90s'!A33,C3&\",\"&D3&\":\"&'LCOE Summary 10-90s'!A33),\"\")","v":"2a:Reservoir Hydraulic Drawdown"},{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G33<'LCOE Summary 10-90s'!H33,'LCOE Summary 10-90s'!G33,'LCOE Summary 10-90s'!H33),\"\")","v":64.20170845811856},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!D33,\"\")","v":0.2},{"$f":"IF(A3=0,ABS('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33),\"\")","v":13.331598356120367},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!C33,\"\")","v":0.4},0,{"$f":"IF(A3=0,'LCOE Summary 10-90s'!E33,\"\")","v":1},{"$f":"IF(A3=0,'LCOE Summary 10-90s'!I33-'LCOE Summary 10-90s'!G33,\"\")","v":171.89173479520394},0,{"$f":"IF(A3=0,IF('LCOE Summary 10-90s'!G33-'LCOE Summary 10-90s'!H33<0,MAX(ABS(I3),ABS(M3)),I3+M3),-0.00001)","v":185.22333315132431},null,1,{"$f":"B3-Q3","v":27}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R63),ISBLANK('LCOE Summary 10-90s'!S63)),OR('LCOE Summary 10-90s'!R63='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S63='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B63","v":58},{"$f":"'LCOE Summary 10-90s'!N63","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O63),\"\",'LCOE Summary 10-90s'!O63)","v":""},{"$f":"IF(A4=0,IF(ISBLANK('LCOE Summary 10-90s'!O63),C4&\":\"&'LCOE Summary 10-90s'!A63,C4&\",\"&D4&\":\"&'LCOE Summary 10-90s'!A63),\"\")","v":"6a:Binary Plant Performance"},{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G63<'LCOE Summary 10-90s'!H63,'LCOE Summary 10-90s'!G63,'LCOE Summary 10-90s'!H63),\"\")","v":77.533306814238927},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!D63,\"\")","v":1.9802070123192195},{"$f":"IF(A4=0,ABS('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63),\"\")","v":0},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!C63,\"\")","v":1.9802070123192195},0,{"$f":"IF(A4=0,'LCOE Summary 10-90s'!E63,\"\")","v":1.3861449086234536},{"$f":"IF(A4=0,'LCOE Summary 10-90s'!I63-'LCOE Summary 10-90s'!G63,\"\")","v":32.927086059858979},0,{"$f":"IF(A4=0,IF('LCOE Summary 10-90s'!G63-'LCOE Summary 10-90s'!H63<0,MAX(ABS(I4),ABS(M4)),I4+M4),-0.00001)","v":32.927086059858979},null,2,{"$f":"B4-Q4","v":56}]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R9),ISBLANK('LCOE Summary 10-90s'!S9)),OR('LCOE Summary 10-90s'!R9='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S9='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B9","v":4},{"$f":"'LCOE Summary 10-90s'!N9","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O9),\"\",'LCOE Summary 10-90s'!O9)","v":""},{"$f":"IF(A5=0,IF(ISBLANK('LCOE Summary 10-90s'!O9),C5&\":\"&'LCOE Summary 10-90s'!A9,C5&\",\"&D5&\":\"&'LCOE Summary 10-90s'!A9),\"\")","v":"6a:Project Life"},{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G9<'LCOE Summary 10-90s'!H9,'LCOE Summary 10-90s'!G9,'LCOE Summary 10-90s'!H9),\"\")","v":73.693831036567843},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!D9,\"\")","v":30},{"$f":"IF(A5=0,ABS('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9),\"\")","v":3.8394757776710833},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!C9,\"\")","v":20},0,{"$f":"IF(A5=0,'LCOE Summary 10-90s'!E9,\"\")","v":10},{"$f":"IF(A5=0,'LCOE Summary 10-90s'!I9-'LCOE Summary 10-90s'!G9,\"\")","v":21.051089224377591},0,{"$f":"IF(A5=0,IF('LCOE Summary 10-90s'!G9-'LCOE Summary 10-90s'!H9<0,MAX(ABS(I5),ABS(M5)),I5+M5),-0.00001)","v":24.890565002048675},null,3,1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R27),ISBLANK('LCOE Summary 10-90s'!S27)),OR('LCOE Summary 10-90s'!R27='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S27='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B27","v":22},{"$f":"'LCOE Summary 10-90s'!N27","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O27),\"\",'LCOE Summary 10-90s'!O27)","v":""},{"$f":"IF(A6=0,IF(ISBLANK('LCOE Summary 10-90s'!O27),C6&\":\"&'LCOE Summary 10-90s'!A27,C6&\",\"&D6&\":\"&'LCOE Summary 10-90s'!A27),\"\")","v":"2b: Production Well Cost"},{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G27<'LCOE Summary 10-90s'!H27,'LCOE Summary 10-90s'!G27,'LCOE Summary 10-90s'!H27),\"\")","v":69.872280418010803},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!D27,\"\")","v":3250000},{"$f":"IF(A6=0,ABS('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27),\"\")","v":7.6610263962281238},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!C27,\"\")","v":"curve"},0,{"$f":"IF(A6=0,'LCOE Summary 10-90s'!E27,\"\")","v":7250000},{"$f":"IF(A6=0,'LCOE Summary 10-90s'!I27-'LCOE Summary 10-90s'!G27,\"\")","v":16.646077628816471},0,{"$f":"IF(A6=0,IF('LCOE Summary 10-90s'!G27-'LCOE Summary 10-90s'!H27<0,MAX(ABS(I6),ABS(M6)),I6+M6),-0.00001)","v":24.307104025044595},null,4,18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R55),ISBLANK('LCOE Summary 10-90s'!S55)),OR('LCOE Summary 10-90s'!R55='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S55='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B55","v":50},{"$f":"'LCOE Summary 10-90s'!N55","v":"3b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O55),\"\",'LCOE Summary 10-90s'!O55)","v":""},{"$f":"IF(A7=0,IF(ISBLANK('LCOE Summary 10-90s'!O55),C7&\":\"&'LCOE Summary 10-90s'!A55,C7&\",\"&D7&\":\"&'LCOE Summary 10-90s'!A55),\"\")","v":"3b:Heat Rejection Equipment Cost "},{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G55<'LCOE Summary 10-90s'!H55,'LCOE Summary 10-90s'!G55,'LCOE Summary 10-90s'!H55),\"\")","v":69.748488573423117},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!D55,\"\")","v":0.5},{"$f":"IF(A7=0,ABS('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55),\"\")","v":7.7848182408158095},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!C55,\"\")","v":1},0,{"$f":"IF(A7=0,'LCOE Summary 10-90s'!E55,\"\")","v":2},{"$f":"IF(A7=0,'LCOE Summary 10-90s'!I55-'LCOE Summary 10-90s'!G55,\"\")","v":15.569636481631548},0,{"$f":"IF(A7=0,IF('LCOE Summary 10-90s'!G55-'LCOE Summary 10-90s'!H55<0,MAX(ABS(I7),ABS(M7)),I7+M7),-0.00001)","v":23.354454722447358},null,5,45]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R34),ISBLANK('LCOE Summary 10-90s'!S34)),OR('LCOE Summary 10-90s'!R34='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S34='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B34","v":29},{"$f":"'LCOE Summary 10-90s'!N34","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O34),\"\",'LCOE Summary 10-90s'!O34)","v":""},{"$f":"IF(A8=0,IF(ISBLANK('LCOE Summary 10-90s'!O34),C8&\":\"&'LCOE Summary 10-90s'!A34,C8&\",\"&D8&\":\"&'LCOE Summary 10-90s'!A34),\"\")","v":"2a:Annual Rate of Temperature Decline"},{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G34<'LCOE Summary 10-90s'!H34,'LCOE Summary 10-90s'!G34,'LCOE Summary 10-90s'!H34),\"\")","v":69.069432320649469},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!D34,\"\")","v":2E-3},{"$f":"IF(A8=0,ABS('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34),\"\")","v":8.4638744935894579},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!C34,\"\")","v":5.0000000000000001E-3},0,{"$f":"IF(A8=0,'LCOE Summary 10-90s'!E34,\"\")","v":0.01},{"$f":"IF(A8=0,'LCOE Summary 10-90s'!I34-'LCOE Summary 10-90s'!G34,\"\")","v":9.4555677647067427},0,{"$f":"IF(A8=0,IF('LCOE Summary 10-90s'!G34-'LCOE Summary 10-90s'!H34<0,MAX(ABS(I8),ABS(M8)),I8+M8),-0.00001)","v":17.919442258296201},null,6,23]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R8),ISBLANK('LCOE Summary 10-90s'!S8)),OR('LCOE Summary 10-90s'!R8='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S8='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B8","v":3},{"$f":"'LCOE Summary 10-90s'!N8","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O8),\"\",'LCOE Summary 10-90s'!O8)","v":""},{"$f":"IF(A9=0,IF(ISBLANK('LCOE Summary 10-90s'!O8),C9&\":\"&'LCOE Summary 10-90s'!A8,C9&\",\"&D9&\":\"&'LCOE Summary 10-90s'!A8),\"\")","v":"6a:Discount Rate During Operation"},{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G8<'LCOE Summary 10-90s'!H8,'LCOE Summary 10-90s'!G8,'LCOE Summary 10-90s'!H8),\"\")","v":72.65635011549783},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!D8,\"\")","v":0.06},{"$f":"IF(A9=0,ABS('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8),\"\")","v":4.8769566987410968},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!C8,\"\")","v":7.0000000000000007E-2},0,{"$f":"IF(A9=0,'LCOE Summary 10-90s'!E8,\"\")","v":0.09},{"$f":"IF(A9=0,'LCOE Summary 10-90s'!I8-'LCOE Summary 10-90s'!G8,\"\")","v":10.325963580793712},0,{"$f":"IF(A9=0,IF('LCOE Summary 10-90s'!G8-'LCOE Summary 10-90s'!H8<0,MAX(ABS(I9),ABS(M9)),I9+M9),-0.00001)","v":15.202920279534808},null,7,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R62),ISBLANK('LCOE Summary 10-90s'!S62)),OR('LCOE Summary 10-90s'!R62='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S62='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B62","v":57},{"$f":"'LCOE Summary 10-90s'!N62","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O62),\"\",'LCOE Summary 10-90s'!O62)","v":""},{"$f":"IF(A10=0,IF(ISBLANK('LCOE Summary 10-90s'!O62),C10&\":\"&'LCOE Summary 10-90s'!A62,C10&\",\"&D10&\":\"&'LCOE Summary 10-90s'!A62),\"\")","v":"3a:Plant Capital Cost"},{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G62<'LCOE Summary 10-90s'!H62,'LCOE Summary 10-90s'!G62,'LCOE Summary 10-90s'!H62),\"\")","v":73.321810383083147},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!D62,\"\")","v":0.8},{"$f":"IF(A10=0,ABS('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62),\"\")","v":4.2114964311557799},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!C62,\"\")","v":1},0,{"$f":"IF(A10=0,'LCOE Summary 10-90s'!E62,\"\")","v":1.5},{"$f":"IF(A10=0,'LCOE Summary 10-90s'!I62-'LCOE Summary 10-90s'!G62,\"\")","v":10.528741077889421},0,{"$f":"IF(A10=0,IF('LCOE Summary 10-90s'!G62-'LCOE Summary 10-90s'!H62<0,MAX(ABS(I10),ABS(M10)),I10+M10),-0.00001)","v":14.740237509045201},null,8,49]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R47),ISBLANK('LCOE Summary 10-90s'!S47)),OR('LCOE Summary 10-90s'!R47='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S47='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B47","v":42},{"$f":"'LCOE Summary 10-90s'!N47","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O47),\"\",'LCOE Summary 10-90s'!O47)","v":""},{"$f":"IF(A11=0,IF(ISBLANK('LCOE Summary 10-90s'!O47),C11&\":\"&'LCOE Summary 10-90s'!A47,C11&\",\"&D11&\":\"&'LCOE Summary 10-90s'!A47),\"\")","v":"6b:Power Sales "},{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G47<'LCOE Summary 10-90s'!H47,'LCOE Summary 10-90s'!G47,'LCOE Summary 10-90s'!H47),\"\")","v":74.544737358366902},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!D47,\"\")","v":15},{"$f":"IF(A11=0,ABS('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47),\"\")","v":2.9885694558720246},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!C47,\"\")","v":10},0,{"$f":"IF(A11=0,'LCOE Summary 10-90s'!E47,\"\")","v":5},{"$f":"IF(A11=0,'LCOE Summary 10-90s'!I47-'LCOE Summary 10-90s'!G47,\"\")","v":9.2386397696125897},0,{"$f":"IF(A11=0,IF('LCOE Summary 10-90s'!G47-'LCOE Summary 10-90s'!H47<0,MAX(ABS(I11),ABS(M11)),I11+M11),-0.00001)","v":12.227209225484614},null,9,33]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R7),ISBLANK('LCOE Summary 10-90s'!S7)),OR('LCOE Summary 10-90s'!R7='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S7='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B7","v":2},{"$f":"'LCOE Summary 10-90s'!N7","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O7),\"\",'LCOE Summary 10-90s'!O7)","v":""},{"$f":"IF(A12=0,IF(ISBLANK('LCOE Summary 10-90s'!O7),C12&\":\"&'LCOE Summary 10-90s'!A7,C12&\",\"&D12&\":\"&'LCOE Summary 10-90s'!A7),\"\")","v":"6a:Contingency"},{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G7<'LCOE Summary 10-90s'!H7,'LCOE Summary 10-90s'!G7,'LCOE Summary 10-90s'!H7),\"\")","v":71.880900084484423},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!D7,\"\")","v":0.05},{"$f":"IF(A12=0,ABS('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7),\"\")","v":5.6524067297545031},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!C7,\"\")","v":0.15},0,{"$f":"IF(A12=0,'LCOE Summary 10-90s'!E7,\"\")","v":0.25},{"$f":"IF(A12=0,'LCOE Summary 10-90s'!I7-'LCOE Summary 10-90s'!G7,\"\")","v":5.6524067297544605},0,{"$f":"IF(A12=0,IF('LCOE Summary 10-90s'!G7-'LCOE Summary 10-90s'!H7<0,MAX(ABS(I12),ABS(M12)),I12+M12),-0.00001)","v":11.304813459508964},null,10,-8]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R28),ISBLANK('LCOE Summary 10-90s'!S28)),OR('LCOE Summary 10-90s'!R28='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S28='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B28","v":23},{"$f":"'LCOE Summary 10-90s'!N28","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O28),\"\",'LCOE Summary 10-90s'!O28)","v":""},{"$f":"IF(A13=0,IF(ISBLANK('LCOE Summary 10-90s'!O28),C13&\":\"&'LCOE Summary 10-90s'!A28,C13&\",\"&D13&\":\"&'LCOE Summary 10-90s'!A28),\"\")","v":"2b:Injection Well Cost "},{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G28<'LCOE Summary 10-90s'!H28,'LCOE Summary 10-90s'!G28,'LCOE Summary 10-90s'!H28),\"\")","v":74.356677361042799},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!D28,\"\")","v":3250000},{"$f":"IF(A13=0,ABS('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28),\"\")","v":3.1766294531961279},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!C28,\"\")","v":"curve"},0,{"$f":"IF(A13=0,'LCOE Summary 10-90s'!E28,\"\")","v":7250000},{"$f":"IF(A13=0,'LCOE Summary 10-90s'!I28-'LCOE Summary 10-90s'!G28,\"\")","v":6.9022631878571588},0,{"$f":"IF(A13=0,IF('LCOE Summary 10-90s'!G28-'LCOE Summary 10-90s'!H28<0,MAX(ABS(I13),ABS(M13)),I13+M13),-0.00001)","v":10.078892641053287},null,11,12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R43),ISBLANK('LCOE Summary 10-90s'!S43)),OR('LCOE Summary 10-90s'!R43='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S43='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B43","v":38},{"$f":"'LCOE Summary 10-90s'!N43","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O43),\"\",'LCOE Summary 10-90s'!O43)","v":""},{"$f":"IF(A14=0,IF(ISBLANK('LCOE Summary 10-90s'!O43),C14&\":\"&'LCOE Summary 10-90s'!A43,C14&\",\"&D14&\":\"&'LCOE Summary 10-90s'!A43),\"\")","v":"4b:Field Annual Maintenance (non-labor)"},{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G43<'LCOE Summary 10-90s'!H43,'LCOE Summary 10-90s'!G43,'LCOE Summary 10-90s'!H43),\"\")","v":74.72508985087336},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!D43,\"\")","v":5.0000000000000001E-3},{"$f":"IF(A14=0,ABS('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43),\"\")","v":2.8082169633655667},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!C43,\"\")","v":1.4999999999999999E-2},0,{"$f":"IF(A14=0,'LCOE Summary 10-90s'!E43,\"\")","v":0.04},{"$f":"IF(A14=0,'LCOE Summary 10-90s'!I43-'LCOE Summary 10-90s'!G43,\"\")","v":7.0205424084138883},0,{"$f":"IF(A14=0,IF('LCOE Summary 10-90s'!G43-'LCOE Summary 10-90s'!H43<0,MAX(ABS(I14),ABS(M14)),I14+M14),-0.00001)","v":9.828759371779455},null,12,26]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R46),ISBLANK('LCOE Summary 10-90s'!S46)),OR('LCOE Summary 10-90s'!R46='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S46='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B46","v":41},{"$f":"'LCOE Summary 10-90s'!N46","v":"n/a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O46),\"\",'LCOE Summary 10-90s'!O46)","v":""},{"$f":"IF(A15=0,IF(ISBLANK('LCOE Summary 10-90s'!O46),C15&\":\"&'LCOE Summary 10-90s'!A46,C15&\",\"&D15&\":\"&'LCOE Summary 10-90s'!A46),\"\")","v":"n/a:Transmission cost - miles of line"},{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G46<'LCOE Summary 10-90s'!H46,'LCOE Summary 10-90s'!G46,'LCOE Summary 10-90s'!H46),\"\")","v":77.533306814238927},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!D46,\"\")","v":0},{"$f":"IF(A15=0,ABS('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46),\"\")","v":0},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!C46,\"\")","v":0},0,{"$f":"IF(A15=0,'LCOE Summary 10-90s'!E46,\"\")","v":50},{"$f":"IF(A15=0,'LCOE Summary 10-90s'!I46-'LCOE Summary 10-90s'!G46,\"\")","v":9.1480011199683986},0,{"$f":"IF(A15=0,IF('LCOE Summary 10-90s'!G46-'LCOE Summary 10-90s'!H46<0,MAX(ABS(I15),ABS(M15)),I15+M15),-0.00001)","v":9.1480011199683986},null,13,28]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R35),ISBLANK('LCOE Summary 10-90s'!S35)),OR('LCOE Summary 10-90s'!R35='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S35='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B35","v":30},{"$f":"'LCOE Summary 10-90s'!N35","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O35),\"\",'LCOE Summary 10-90s'!O35)","v":""},{"$f":"IF(A16=0,IF(ISBLANK('LCOE Summary 10-90s'!O35),C16&\":\"&'LCOE Summary 10-90s'!A35,C16&\",\"&D16&\":\"&'LCOE Summary 10-90s'!A35),\"\")","v":"2a:EGS Water Loss"},{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G35<'LCOE Summary 10-90s'!H35,'LCOE Summary 10-90s'!G35,'LCOE Summary 10-90s'!H35),\"\")","v":74.414262927820317},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!D35,\"\")","v":0.02},{"$f":"IF(A16=0,ABS('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35),\"\")","v":3.1190438864186092},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!C35,\"\")","v":0.05},0,{"$f":"IF(A16=0,'LCOE Summary 10-90s'!E35,\"\")","v":0.1},{"$f":"IF(A16=0,'LCOE Summary 10-90s'!I35-'LCOE Summary 10-90s'!G35,\"\")","v":5.5593947161783461},0,{"$f":"IF(A16=0,IF('LCOE Summary 10-90s'!G35-'LCOE Summary 10-90s'!H35<0,MAX(ABS(I16),ABS(M16)),I16+M16),-0.00001)","v":8.6784386025969553},null,14,16]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R32),ISBLANK('LCOE Summary 10-90s'!S32)),OR('LCOE Summary 10-90s'!R32='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S32='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B32","v":27},{"$f":"'LCOE Summary 10-90s'!N32","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O32),\"\",'LCOE Summary 10-90s'!O32)","v":""},{"$f":"IF(A17=0,IF(ISBLANK('LCOE Summary 10-90s'!O32),C17&\":\"&'LCOE Summary 10-90s'!A32,C17&\",\"&D17&\":\"&'LCOE Summary 10-90s'!A32),\"\")","v":"2a:Production/Injection Well Stimulation Cost"},{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G32<'LCOE Summary 10-90s'!H32,'LCOE Summary 10-90s'!G32,'LCOE Summary 10-90s'!H32),\"\")","v":74.299107964192501},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!D32,\"\")","v":1000000},{"$f":"IF(A17=0,ABS('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32),\"\")","v":3.2341988500464254},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!C32,\"\")","v":2500000},0,{"$f":"IF(A17=0,'LCOE Summary 10-90s'!E32,\"\")","v":5000000},{"$f":"IF(A17=0,'LCOE Summary 10-90s'!I32-'LCOE Summary 10-90s'!G32,\"\")","v":5.3903314167440044},0,{"$f":"IF(A17=0,IF('LCOE Summary 10-90s'!G32-'LCOE Summary 10-90s'!H32<0,MAX(ABS(I17),ABS(M17)),I17+M17),-0.00001)","v":8.6245302667904298},null,15,12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R37),ISBLANK('LCOE Summary 10-90s'!S37)),OR('LCOE Summary 10-90s'!R37='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S37='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B37","v":32},{"$f":"'LCOE Summary 10-90s'!N37","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O37),\"\",'LCOE Summary 10-90s'!O37)","v":""},{"$f":"IF(A18=0,IF(ISBLANK('LCOE Summary 10-90s'!O37),C18&\":\"&'LCOE Summary 10-90s'!A37,C18&\",\"&D18&\":\"&'LCOE Summary 10-90s'!A37),\"\")","v":"4b:Production and Injection Pump & Driver Efficiency"},{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G37<'LCOE Summary 10-90s'!H37,'LCOE Summary 10-90s'!G37,'LCOE Summary 10-90s'!H37),\"\")","v":73.016339802361998},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!D37,\"\")","v":0.8},{"$f":"IF(A18=0,ABS('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37),\"\")","v":4.516967011876929},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!C37,\"\")","v":0.67500000000000004},0,{"$f":"IF(A18=0,'LCOE Summary 10-90s'!E37,\"\")","v":0.6},{"$f":"IF(A18=0,'LCOE Summary 10-90s'!I37-'LCOE Summary 10-90s'!G37,\"\")","v":4.0662470872934762},0,{"$f":"IF(A18=0,IF('LCOE Summary 10-90s'!G37-'LCOE Summary 10-90s'!H37<0,MAX(ABS(I18),ABS(M18)),I18+M18),-0.00001)","v":8.5832140991704051},null,16,16]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R20),ISBLANK('LCOE Summary 10-90s'!S20)),OR('LCOE Summary 10-90s'!R20='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S20='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B20","v":15},{"$f":"'LCOE Summary 10-90s'!N20","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O20),\"\",'LCOE Summary 10-90s'!O20)","v":""},{"$f":"IF(A19=0,IF(ISBLANK('LCOE Summary 10-90s'!O20),C19&\":\"&'LCOE Summary 10-90s'!A20,C19&\",\"&D19&\":\"&'LCOE Summary 10-90s'!A20),\"\")","v":"1b:Number of Confirmation Sites Needed per Successful Project"},{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G20<'LCOE Summary 10-90s'!H20,'LCOE Summary 10-90s'!G20,'LCOE Summary 10-90s'!H20),\"\")","v":75.60493840371025},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!D20,\"\")","v":1},{"$f":"IF(A19=0,ABS('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20),\"\")","v":1.9283684105286767},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!C20,\"\")","v":1.5},0,{"$f":"IF(A19=0,'LCOE Summary 10-90s'!E20,\"\")","v":3},{"$f":"IF(A19=0,'LCOE Summary 10-90s'!I20-'LCOE Summary 10-90s'!G20,\"\")","v":5.9506377157503465},0,{"$f":"IF(A19=0,IF('LCOE Summary 10-90s'!G20-'LCOE Summary 10-90s'!H20<0,MAX(ABS(I19),ABS(M19)),I19+M19),-0.00001)","v":7.8790061262790232},null,17,-2]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R6),ISBLANK('LCOE Summary 10-90s'!S6)),OR('LCOE Summary 10-90s'!R6='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S6='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B6","v":1},{"$f":"'LCOE Summary 10-90s'!N6","v":"6b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O6),\"\",'LCOE Summary 10-90s'!O6)","v":""},{"$f":"IF(A20=0,IF(ISBLANK('LCOE Summary 10-90s'!O6),C20&\":\"&'LCOE Summary 10-90s'!A6,C20&\",\"&D20&\":\"&'LCOE Summary 10-90s'!A6),\"\")","v":"6b:Utilization Factor"},{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G6<'LCOE Summary 10-90s'!H6,'LCOE Summary 10-90s'!G6,'LCOE Summary 10-90s'!H6),\"\")","v":76.726099984600651},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!D6,\"\")","v":0.96},{"$f":"IF(A20=0,ABS('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6),\"\")","v":0.80720682963827528},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!C6,\"\")","v":0.95},0,{"$f":"IF(A20=0,'LCOE Summary 10-90s'!E6,\"\")","v":0.88},{"$f":"IF(A20=0,'LCOE Summary 10-90s'!I6-'LCOE Summary 10-90s'!G6,\"\")","v":6.1641248808740414},0,{"$f":"IF(A20=0,IF('LCOE Summary 10-90s'!G6-'LCOE Summary 10-90s'!H6<0,MAX(ABS(I20),ABS(M20)),I20+M20),-0.00001)","v":6.9713317105123167},null,18,-17]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R60),ISBLANK('LCOE Summary 10-90s'!S60)),OR('LCOE Summary 10-90s'!R60='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S60='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B60","v":55},{"$f":"'LCOE Summary 10-90s'!N60","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O60),\"\",'LCOE Summary 10-90s'!O60)","v":""},{"$f":"IF(A21=0,IF(ISBLANK('LCOE Summary 10-90s'!O60),C21&\":\"&'LCOE Summary 10-90s'!A60,C21&\",\"&D21&\":\"&'LCOE Summary 10-90s'!A60),\"\")","v":"3d:Plant Direct Construction Cost Multiplier"},{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G60<'LCOE Summary 10-90s'!H60,'LCOE Summary 10-90s'!G60,'LCOE Summary 10-90s'!H60),\"\")","v":74.371885949695667},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!D60,\"\")","v":2.25},{"$f":"IF(A21=0,ABS('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60),\"\")","v":3.1614208645432598},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!C60,\"\")","v":2.6474727639486741},0,{"$f":"IF(A21=0,'LCOE Summary 10-90s'!E60,\"\")","v":3},{"$f":"IF(A21=0,'LCOE Summary 10-90s'!I60-'LCOE Summary 10-90s'!G60,\"\")","v":2.8039328992019392},0,{"$f":"IF(A21=0,IF('LCOE Summary 10-90s'!G60-'LCOE Summary 10-90s'!H60<0,MAX(ABS(I21),ABS(M21)),I21+M21),-0.00001)","v":5.965353763745199},null,19,36]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R54),ISBLANK('LCOE Summary 10-90s'!S54)),OR('LCOE Summary 10-90s'!R54='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S54='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B54","v":49},{"$f":"'LCOE Summary 10-90s'!N54","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O54),\"\",'LCOE Summary 10-90s'!O54)","v":""},{"$f":"IF(A22=0,IF(ISBLANK('LCOE Summary 10-90s'!O54),C22&\":\"&'LCOE Summary 10-90s'!A54,C22&\",\"&D22&\":\"&'LCOE Summary 10-90s'!A54),\"\")","v":"3a:Turbine-Generator Cost"},{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G54<'LCOE Summary 10-90s'!H54,'LCOE Summary 10-90s'!G54,'LCOE Summary 10-90s'!H54),\"\")","v":75.576245299627146},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!D54,\"\")","v":0.5},{"$f":"IF(A22=0,ABS('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54),\"\")","v":1.9570615146117802},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!C54,\"\")","v":1},0,{"$f":"IF(A22=0,'LCOE Summary 10-90s'!E54,\"\")","v":2},{"$f":"IF(A22=0,'LCOE Summary 10-90s'!I54-'LCOE Summary 10-90s'!G54,\"\")","v":3.9141230292235178},0,{"$f":"IF(A22=0,IF('LCOE Summary 10-90s'!G54-'LCOE Summary 10-90s'!H54<0,MAX(ABS(I22),ABS(M22)),I22+M22),-0.00001)","v":5.8711845438352981},null,20,29]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R13),ISBLANK('LCOE Summary 10-90s'!S13)),OR('LCOE Summary 10-90s'!R13='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S13='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B13","v":8},{"$f":"'LCOE Summary 10-90s'!N13","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O13),\"\",'LCOE Summary 10-90s'!O13)","v":""},{"$f":"IF(A23=0,IF(ISBLANK('LCOE Summary 10-90s'!O13),C23&\":\"&'LCOE Summary 10-90s'!A13,C23&\",\"&D23&\":\"&'LCOE Summary 10-90s'!A13),\"\")","v":"2b:Duration of Well Field Development Phase"},{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G13<'LCOE Summary 10-90s'!H13,'LCOE Summary 10-90s'!G13,'LCOE Summary 10-90s'!H13),\"\")","v":77.533306814238927},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!D13,\"\")","v":2},{"$f":"IF(A23=0,ABS('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13),\"\")","v":0},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!C13,\"\")","v":2},0,{"$f":"IF(A23=0,'LCOE Summary 10-90s'!E13,\"\")","v":3},{"$f":"IF(A23=0,'LCOE Summary 10-90s'!I13-'LCOE Summary 10-90s'!G13,\"\")","v":5.8554414697403558},0,{"$f":"IF(A23=0,IF('LCOE Summary 10-90s'!G13-'LCOE Summary 10-90s'!H13<0,MAX(ABS(I23),ABS(M23)),I23+M23),-0.00001)","v":5.8554414697403558},null,21,-13]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R26),ISBLANK('LCOE Summary 10-90s'!S26)),OR('LCOE Summary 10-90s'!R26='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S26='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B26","v":21},{"$f":"'LCOE Summary 10-90s'!N26","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O26),\"\",'LCOE Summary 10-90s'!O26)","v":""},{"$f":"IF(A24=0,IF(ISBLANK('LCOE Summary 10-90s'!O26),C24&\":\"&'LCOE Summary 10-90s'!A26,C24&\",\"&D24&\":\"&'LCOE Summary 10-90s'!A26),\"\")","v":"2a:Ratio of Injection Wells to Production Wells"},{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G26<'LCOE Summary 10-90s'!H26,'LCOE Summary 10-90s'!G26,'LCOE Summary 10-90s'!H26),\"\")","v":77.533306814238927},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!D26,\"\")","v":0.5},{"$f":"IF(A24=0,ABS('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26),\"\")","v":0},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!C26,\"\")","v":0.5},0,{"$f":"IF(A24=0,'LCOE Summary 10-90s'!E26,\"\")","v":1},{"$f":"IF(A24=0,'LCOE Summary 10-90s'!I26-'LCOE Summary 10-90s'!G26,\"\")","v":5.5362622205610705},0,{"$f":"IF(A24=0,IF('LCOE Summary 10-90s'!G26-'LCOE Summary 10-90s'!H26<0,MAX(ABS(I24),ABS(M24)),I24+M24),-0.00001)","v":5.5362622205610705},null,22,-1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R31),ISBLANK('LCOE Summary 10-90s'!S31)),OR('LCOE Summary 10-90s'!R31='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S31='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B31","v":26},{"$f":"'LCOE Summary 10-90s'!N31","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O31),\"\",'LCOE Summary 10-90s'!O31)","v":""},{"$f":"IF(A25=0,IF(ISBLANK('LCOE Summary 10-90s'!O31),C25&\":\"&'LCOE Summary 10-90s'!A31,C25&\",\"&D25&\":\"&'LCOE Summary 10-90s'!A31),\"\")","v":"2a:Production Well Flow Rate (kg/s)"},{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G31<'LCOE Summary 10-90s'!H31,'LCOE Summary 10-90s'!G31,'LCOE Summary 10-90s'!H31),\"\")","v":77.533306814238927},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!D31,\"\")","v":60},{"$f":"IF(A25=0,ABS('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31),\"\")","v":4.2037607580591612},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!C31,\"\")","v":40},0,{"$f":"IF(A25=0,'LCOE Summary 10-90s'!E31,\"\")","v":30},{"$f":"IF(A25=0,'LCOE Summary 10-90s'!I31-'LCOE Summary 10-90s'!G31,\"\")","v":5.4624013903178934},0,{"$f":"IF(A25=0,IF('LCOE Summary 10-90s'!G31-'LCOE Summary 10-90s'!H31<0,MAX(ABS(I25),ABS(M25)),I25+M25),-0.00001)","v":5.4624013903178934},null,23,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R25),ISBLANK('LCOE Summary 10-90s'!S25)),OR('LCOE Summary 10-90s'!R25='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S25='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B25","v":20},{"$f":"'LCOE Summary 10-90s'!N25","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O25),\"\",'LCOE Summary 10-90s'!O25)","v":""},{"$f":"IF(A26=0,IF(ISBLANK('LCOE Summary 10-90s'!O25),C26&\":\"&'LCOE Summary 10-90s'!A25,C26&\",\"&D26&\":\"&'LCOE Summary 10-90s'!A25),\"\")","v":"2b:Drilling Success Rate During Final Well Field Development"},{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G25<'LCOE Summary 10-90s'!H25,'LCOE Summary 10-90s'!G25,'LCOE Summary 10-90s'!H25),\"\")","v":77.533306814238927},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!D25,\"\")","v":1},{"$f":"IF(A26=0,ABS('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25),\"\")","v":0},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!C25,\"\")","v":1},0,{"$f":"IF(A26=0,'LCOE Summary 10-90s'!E25,\"\")","v":0.8},{"$f":"IF(A26=0,'LCOE Summary 10-90s'!I25-'LCOE Summary 10-90s'!G25,\"\")","v":5.2649758292847366},0,{"$f":"IF(A26=0,IF('LCOE Summary 10-90s'!G25-'LCOE Summary 10-90s'!H25<0,MAX(ABS(I26),ABS(M26)),I26+M26),-0.00001)","v":5.2649758292847366},null,24,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R22),ISBLANK('LCOE Summary 10-90s'!S22)),OR('LCOE Summary 10-90s'!R22='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S22='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B22","v":17},{"$f":"'LCOE Summary 10-90s'!N22","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O22),\"\",'LCOE Summary 10-90s'!O22)","v":""},{"$f":"IF(A27=0,IF(ISBLANK('LCOE Summary 10-90s'!O22),C27&\":\"&'LCOE Summary 10-90s'!A22,C27&\",\"&D27&\":\"&'LCOE Summary 10-90s'!A22),\"\")","v":"1b:Number of Confirmation Wells Required"},{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G22<'LCOE Summary 10-90s'!H22,'LCOE Summary 10-90s'!G22,'LCOE Summary 10-90s'!H22),\"\")","v":76.330285179628618},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!D22,\"\")","v":2},{"$f":"IF(A27=0,ABS('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22),\"\")","v":1.2030216346103089},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!C22,\"\")","v":3},0,{"$f":"IF(A27=0,'LCOE Summary 10-90s'!E22,\"\")","v":6},{"$f":"IF(A27=0,'LCOE Summary 10-90s'!I22-'LCOE Summary 10-90s'!G22,\"\")","v":3.6090649038308698},0,{"$f":"IF(A27=0,IF('LCOE Summary 10-90s'!G22-'LCOE Summary 10-90s'!H22<0,MAX(ABS(I27),ABS(M27)),I27+M27),-0.00001)","v":4.8120865384411786},null,25,-8]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R45),ISBLANK('LCOE Summary 10-90s'!S45)),OR('LCOE Summary 10-90s'!R45='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S45='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B45","v":40},{"$f":"'LCOE Summary 10-90s'!N45","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O45),\"\",'LCOE Summary 10-90s'!O45)","v":""},{"$f":"IF(A28=0,IF(ISBLANK('LCOE Summary 10-90s'!O45),C28&\":\"&'LCOE Summary 10-90s'!A45,C28&\",\"&D28&\":\"&'LCOE Summary 10-90s'!A45),\"\")","v":"4b:Geothermal Production Pump Life"},{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G45<'LCOE Summary 10-90s'!H45,'LCOE Summary 10-90s'!G45,'LCOE Summary 10-90s'!H45),\"\")","v":76.91788708692215},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!D45,\"\")","v":5},{"$f":"IF(A28=0,ABS('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45),\"\")","v":0.61541972731677674},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!C45,\"\")","v":3},0,{"$f":"IF(A28=0,'LCOE Summary 10-90s'!E45,\"\")","v":1},{"$f":"IF(A28=0,'LCOE Summary 10-90s'!I45-'LCOE Summary 10-90s'!G45,\"\")","v":3.0770986365837842},0,{"$f":"IF(A28=0,IF('LCOE Summary 10-90s'!G45-'LCOE Summary 10-90s'!H45<0,MAX(ABS(I28),ABS(M28)),I28+M28),-0.00001)","v":3.692518363900561},null,26,14]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R36),ISBLANK('LCOE Summary 10-90s'!S36)),OR('LCOE Summary 10-90s'!R36='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S36='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B36","v":31},{"$f":"'LCOE Summary 10-90s'!N36","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O36),\"\",'LCOE Summary 10-90s'!O36)","v":""},{"$f":"IF(A29=0,IF(ISBLANK('LCOE Summary 10-90s'!O36),C29&\":\"&'LCOE Summary 10-90s'!A36,C29&\",\"&D29&\":\"&'LCOE Summary 10-90s'!A36),\"\")","v":"4b:Make-up Water Cost ($/acre-ft)"},{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G36<'LCOE Summary 10-90s'!H36,'LCOE Summary 10-90s'!G36,'LCOE Summary 10-90s'!H36),\"\")","v":75.633877985588654},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!D36,\"\")","v":800},{"$f":"IF(A29=0,ABS('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36),\"\")","v":1.8994288286502723},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!C36,\"\")","v":2000},0,{"$f":"IF(A29=0,'LCOE Summary 10-90s'!E36,\"\")","v":3000},{"$f":"IF(A29=0,'LCOE Summary 10-90s'!I36-'LCOE Summary 10-90s'!G36,\"\")","v":1.5828573572085389},0,{"$f":"IF(A29=0,IF('LCOE Summary 10-90s'!G36-'LCOE Summary 10-90s'!H36<0,MAX(ABS(I29),ABS(M29)),I29+M29),-0.00001)","v":3.4822861858588112},null,27,4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R23),ISBLANK('LCOE Summary 10-90s'!S23)),OR('LCOE Summary 10-90s'!R23='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S23='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B23","v":18},{"$f":"'LCOE Summary 10-90s'!N23","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O23),\"\",'LCOE Summary 10-90s'!O23)","v":""},{"$f":"IF(A30=0,IF(ISBLANK('LCOE Summary 10-90s'!O23),C30&\":\"&'LCOE Summary 10-90s'!A23,C30&\",\"&D30&\":\"&'LCOE Summary 10-90s'!A23),\"\")","v":"1b:Multiplier for Confirmation Well Costs (>= 1)"},{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G23<'LCOE Summary 10-90s'!H23,'LCOE Summary 10-90s'!G23,'LCOE Summary 10-90s'!H23),\"\")","v":76.223957055684195},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!D23,\"\")","v":1},{"$f":"IF(A30=0,ABS('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23),\"\")","v":1.3093497585547311},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!C23,\"\")","v":1.2},0,{"$f":"IF(A30=0,'LCOE Summary 10-90s'!E23,\"\")","v":1.5},{"$f":"IF(A30=0,'LCOE Summary 10-90s'!I23-'LCOE Summary 10-90s'!G23,\"\")","v":1.9640246378320256},0,{"$f":"IF(A30=0,IF('LCOE Summary 10-90s'!G23-'LCOE Summary 10-90s'!H23<0,MAX(ABS(I30),ABS(M30)),I30+M30),-0.00001)","v":3.2733743963867568},null,28,-10]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R39),ISBLANK('LCOE Summary 10-90s'!S39)),OR('LCOE Summary 10-90s'!R39='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S39='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B39","v":34},{"$f":"'LCOE Summary 10-90s'!N39","v":"4b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O39),\"\",'LCOE Summary 10-90s'!O39)","v":""},{"$f":"IF(A31=0,IF(ISBLANK('LCOE Summary 10-90s'!O39),C31&\":\"&'LCOE Summary 10-90s'!A39,C31&\",\"&D31&\":\"&'LCOE Summary 10-90s'!A39),\"\")","v":"4b:Production Pump Cost"},{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G39<'LCOE Summary 10-90s'!H39,'LCOE Summary 10-90s'!G39,'LCOE Summary 10-90s'!H39),\"\")","v":76.868719978288766},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!D39,\"\")","v":0.7},{"$f":"IF(A31=0,ABS('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39),\"\")","v":0.66458683595016055},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!C39,\"\")","v":1},0,{"$f":"IF(A31=0,'LCOE Summary 10-90s'!E39,\"\")","v":2},{"$f":"IF(A31=0,'LCOE Summary 10-90s'!I39-'LCOE Summary 10-90s'!G39,\"\")","v":2.2152894531671024},0,{"$f":"IF(A31=0,IF('LCOE Summary 10-90s'!G39-'LCOE Summary 10-90s'!H39<0,MAX(ABS(I31),ABS(M31)),I31+M31),-0.00001)","v":2.8798762891172629},null,29,5]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R29),ISBLANK('LCOE Summary 10-90s'!S29)),OR('LCOE Summary 10-90s'!R29='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S29='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B29","v":24},{"$f":"'LCOE Summary 10-90s'!N29","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O29),\"\",'LCOE Summary 10-90s'!O29)","v":""},{"$f":"IF(A32=0,IF(ISBLANK('LCOE Summary 10-90s'!O29),C32&\":\"&'LCOE Summary 10-90s'!A29,C32&\",\"&D32&\":\"&'LCOE Summary 10-90s'!A29),\"\")","v":"2b:Surface Equipment Cost per Well"},{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G29<'LCOE Summary 10-90s'!H29,'LCOE Summary 10-90s'!G29,'LCOE Summary 10-90s'!H29),\"\")","v":76.777389866159922},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!D29,\"\")","v":100000},{"$f":"IF(A32=0,ABS('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29),\"\")","v":0.75591694807900467},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!C29,\"\")","v":200000},0,{"$f":"IF(A32=0,'LCOE Summary 10-90s'!E29,\"\")","v":400000},{"$f":"IF(A32=0,'LCOE Summary 10-90s'!I29-'LCOE Summary 10-90s'!G29,\"\")","v":1.5118338961579951},0,{"$f":"IF(A32=0,IF('LCOE Summary 10-90s'!G29-'LCOE Summary 10-90s'!H29<0,MAX(ABS(I32),ABS(M32)),I32+M32),-0.00001)","v":2.2677508442369998},null,30,-6]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R24),ISBLANK('LCOE Summary 10-90s'!S24)),OR('LCOE Summary 10-90s'!R24='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S24='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B24","v":19},{"$f":"'LCOE Summary 10-90s'!N24","v":"2a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O24),\"\",'LCOE Summary 10-90s'!O24)","v":""},{"$f":"IF(A33=0,IF(ISBLANK('LCOE Summary 10-90s'!O24),C33&\":\"&'LCOE Summary 10-90s'!A24,C33&\",\"&D33&\":\"&'LCOE Summary 10-90s'!A24),\"\")","v":"2a:Confirmation Well Simulation Cost"},{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G24<'LCOE Summary 10-90s'!H24,'LCOE Summary 10-90s'!G24,'LCOE Summary 10-90s'!H24),\"\")","v":76.686530241368814},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!D24,\"\")","v":1000000},{"$f":"IF(A33=0,ABS('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24),\"\")","v":0.84677657287011243},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!C24,\"\")","v":2500000},0,{"$f":"IF(A33=0,'LCOE Summary 10-90s'!E24,\"\")","v":5000000},{"$f":"IF(A33=0,'LCOE Summary 10-90s'!I24-'LCOE Summary 10-90s'!G24,\"\")","v":1.4112942881168493},0,{"$f":"IF(A33=0,IF('LCOE Summary 10-90s'!G24-'LCOE Summary 10-90s'!H24<0,MAX(ABS(I33),ABS(M33)),I33+M33),-0.00001)","v":2.2580708609869617},null,31,-12]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R40),ISBLANK('LCOE Summary 10-90s'!S40)),OR('LCOE Summary 10-90s'!R40='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S40='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B40","v":35},{"$f":"'LCOE Summary 10-90s'!N40","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O40),\"\",'LCOE Summary 10-90s'!O40)","v":""},{"$f":"IF(A34=0,IF(ISBLANK('LCOE Summary 10-90s'!O40),C34&\":\"&'LCOE Summary 10-90s'!A40,C34&\",\"&D34&\":\"&'LCOE Summary 10-90s'!A40),\"\")","v":"2b:Hole or Casing Diameter in Injection Interval"},{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G40<'LCOE Summary 10-90s'!H40,'LCOE Summary 10-90s'!G40,'LCOE Summary 10-90s'!H40),\"\")","v":76.721374586383746},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!D40,\"\")","v":11.75},{"$f":"IF(A34=0,ABS('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40),\"\")","v":0.8119322278551806},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!C40,\"\")","v":"default"},0,{"$f":"IF(A34=0,'LCOE Summary 10-90s'!E40,\"\")","v":8.625},{"$f":"IF(A34=0,'LCOE Summary 10-90s'!I40-'LCOE Summary 10-90s'!G40,\"\")","v":1.1499997980105263},0,{"$f":"IF(A34=0,IF('LCOE Summary 10-90s'!G40-'LCOE Summary 10-90s'!H40<0,MAX(ABS(I34),ABS(M34)),I34+M34),-0.00001)","v":1.9619320258657069},null,32,3]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R56),ISBLANK('LCOE Summary 10-90s'!S56)),OR('LCOE Summary 10-90s'!R56='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S56='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B56","v":51},{"$f":"'LCOE Summary 10-90s'!N56","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O56),\"\",'LCOE Summary 10-90s'!O56)","v":""},{"$f":"IF(A35=0,IF(ISBLANK('LCOE Summary 10-90s'!O56),C35&\":\"&'LCOE Summary 10-90s'!A56,C35&\",\"&D35&\":\"&'LCOE Summary 10-90s'!A56),\"\")","v":"3a:Geofluid Heat Exchanger Cost"},{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G56<'LCOE Summary 10-90s'!H56,'LCOE Summary 10-90s'!G56,'LCOE Summary 10-90s'!H56),\"\")","v":76.956275228436283},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!D56,\"\")","v":0.5},{"$f":"IF(A35=0,ABS('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56),\"\")","v":0.57703158580264358},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!C56,\"\")","v":1},0,{"$f":"IF(A35=0,'LCOE Summary 10-90s'!E56,\"\")","v":2},{"$f":"IF(A35=0,'LCOE Summary 10-90s'!I56-'LCOE Summary 10-90s'!G56,\"\")","v":1.1540631716052587},0,{"$f":"IF(A35=0,IF('LCOE Summary 10-90s'!G56-'LCOE Summary 10-90s'!H56<0,MAX(ABS(I35),ABS(M35)),I35+M35),-0.00001)","v":1.7310947574079023},null,33,18]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R12),ISBLANK('LCOE Summary 10-90s'!S12)),OR('LCOE Summary 10-90s'!R12='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S12='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B12","v":7},{"$f":"'LCOE Summary 10-90s'!N12","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O12),\"\",'LCOE Summary 10-90s'!O12)","v":""},{"$f":"IF(A36=0,IF(ISBLANK('LCOE Summary 10-90s'!O12),C36&\":\"&'LCOE Summary 10-90s'!A12,C36&\",\"&D36&\":\"&'LCOE Summary 10-90s'!A12),\"\")","v":"1b:Duration of Confirmation Phase"},{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G12<'LCOE Summary 10-90s'!H12,'LCOE Summary 10-90s'!G12,'LCOE Summary 10-90s'!H12),\"\")","v":76.108688813641763},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!D12,\"\")","v":1},{"$f":"IF(A36=0,ABS('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12),\"\")","v":1.4246180005971638},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!C12,\"\")","v":1.5},0,{"$f":"IF(A36=0,'LCOE Summary 10-90s'!E12,\"\")","v":2},{"$f":"IF(A36=0,'LCOE Summary 10-90s'!I12-'LCOE Summary 10-90s'!G12,\"\")","v":0.27374436061101903},0,{"$f":"IF(A36=0,IF('LCOE Summary 10-90s'!G12-'LCOE Summary 10-90s'!H12<0,MAX(ABS(I36),ABS(M36)),I36+M36),-0.00001)","v":1.6983623612081828},null,34,-27]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R61),ISBLANK('LCOE Summary 10-90s'!S61)),OR('LCOE Summary 10-90s'!R61='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S61='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B61","v":56},{"$f":"'LCOE Summary 10-90s'!N61","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O61),\"\",'LCOE Summary 10-90s'!O61)","v":""},{"$f":"IF(A37=0,IF(ISBLANK('LCOE Summary 10-90s'!O61),C37&\":\"&'LCOE Summary 10-90s'!A61,C37&\",\"&D37&\":\"&'LCOE Summary 10-90s'!A61),\"\")","v":"3d:Indirect Plant Construction Cost %"},{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G61<'LCOE Summary 10-90s'!H61,'LCOE Summary 10-90s'!G61,'LCOE Summary 10-90s'!H61),\"\")","v":76.405227413036485},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!D61,\"\")","v":0.06},{"$f":"IF(A37=0,ABS('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61),\"\")","v":1.1280794012024415},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!C61,\"\")","v":0.12},0,{"$f":"IF(A37=0,'LCOE Summary 10-90s'!E61,\"\")","v":0.15},{"$f":"IF(A37=0,'LCOE Summary 10-90s'!I61-'LCOE Summary 10-90s'!G61,\"\")","v":0.56403970060119946},0,{"$f":"IF(A37=0,IF('LCOE Summary 10-90s'!G61-'LCOE Summary 10-90s'!H61<0,MAX(ABS(I37),ABS(M37)),I37+M37),-0.00001)","v":1.692119101803641},null,35,21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R17),ISBLANK('LCOE Summary 10-90s'!S17)),OR('LCOE Summary 10-90s'!R17='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S17='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B17","v":12},{"$f":"'LCOE Summary 10-90s'!N17","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O17),\"\",'LCOE Summary 10-90s'!O17)","v":""},{"$f":"IF(A38=0,IF(ISBLANK('LCOE Summary 10-90s'!O17),C38&\":\"&'LCOE Summary 10-90s'!A17,C38&\",\"&D38&\":\"&'LCOE Summary 10-90s'!A17),\"\")","v":"1b:Number of Sites where Exploration Drilling Occurs"},{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G17<'LCOE Summary 10-90s'!H17,'LCOE Summary 10-90s'!G17,'LCOE Summary 10-90s'!H17),\"\")","v":76.784671283883128},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!D17,\"\")","v":1},{"$f":"IF(A38=0,ABS('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17),\"\")","v":0.74863553035579855},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!C17,\"\")","v":2},0,{"$f":"IF(A38=0,'LCOE Summary 10-90s'!E17,\"\")","v":3},{"$f":"IF(A38=0,'LCOE Summary 10-90s'!I17-'LCOE Summary 10-90s'!G17,\"\")","v":0.83072689647163145},0,{"$f":"IF(A38=0,IF('LCOE Summary 10-90s'!G17-'LCOE Summary 10-90s'!H17<0,MAX(ABS(I38),ABS(M38)),I38+M38),-0.00001)","v":1.57936242682743},null,36,-24]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R21),ISBLANK('LCOE Summary 10-90s'!S21)),OR('LCOE Summary 10-90s'!R21='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S21='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B21","v":16},{"$f":"'LCOE Summary 10-90s'!N21","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O21),\"\",'LCOE Summary 10-90s'!O21)","v":""},{"$f":"IF(A39=0,IF(ISBLANK('LCOE Summary 10-90s'!O21),C39&\":\"&'LCOE Summary 10-90s'!A21,C39&\",\"&D39&\":\"&'LCOE Summary 10-90s'!A21),\"\")","v":"1b:Drilling Success Rate at Successful Confirmation Site"},{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G21<'LCOE Summary 10-90s'!H21,'LCOE Summary 10-90s'!G21,'LCOE Summary 10-90s'!H21),\"\")","v":77.533306814238927},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!D21,\"\")","v":1},{"$f":"IF(A39=0,ABS('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21),\"\")","v":0},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!C21,\"\")","v":1},0,{"$f":"IF(A39=0,'LCOE Summary 10-90s'!E21,\"\")","v":0.8},{"$f":"IF(A39=0,'LCOE Summary 10-90s'!I21-'LCOE Summary 10-90s'!G21,\"\")","v":1.4579369811563794},0,{"$f":"IF(A39=0,IF('LCOE Summary 10-90s'!G21-'LCOE Summary 10-90s'!H21<0,MAX(ABS(I39),ABS(M39)),I39+M39),-0.00001)","v":1.4579369811563794},null,37,-21]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R44),ISBLANK('LCOE Summary 10-90s'!S44)),OR('LCOE Summary 10-90s'!R44='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S44='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B44","v":39},{"$f":"'LCOE Summary 10-90s'!N44","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O44),\"\",'LCOE Summary 10-90s'!O44)","v":""},{"$f":"IF(A40=0,IF(ISBLANK('LCOE Summary 10-90s'!O44),C40&\":\"&'LCOE Summary 10-90s'!A44,C40&\",\"&D40&\":\"&'LCOE Summary 10-90s'!A44),\"\")","v":"4a:Plant Annual Maintenance (non-labor)"},{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G44<'LCOE Summary 10-90s'!H44,'LCOE Summary 10-90s'!G44,'LCOE Summary 10-90s'!H44),\"\")","v":76.697572526220938},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!D44,\"\")","v":1.2E-2},{"$f":"IF(A40=0,ABS('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44),\"\")","v":0.83573428801798855},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!C44,\"\")","v":1.7999999999999999E-2},0,{"$f":"IF(A40=0,'LCOE Summary 10-90s'!E44,\"\")","v":2.1999999999999999E-2},{"$f":"IF(A40=0,'LCOE Summary 10-90s'!I44-'LCOE Summary 10-90s'!G44,\"\")","v":0.55715619201197342},0,{"$f":"IF(A40=0,IF('LCOE Summary 10-90s'!G44-'LCOE Summary 10-90s'!H44<0,MAX(ABS(I40),ABS(M40)),I40+M40),-0.00001)","v":1.392890480029962},null,38,1]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R19),ISBLANK('LCOE Summary 10-90s'!S19)),OR('LCOE Summary 10-90s'!R19='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S19='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B19","v":14},{"$f":"'LCOE Summary 10-90s'!N19","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O19),\"\",'LCOE Summary 10-90s'!O19)","v":""},{"$f":"IF(A41=0,IF(ISBLANK('LCOE Summary 10-90s'!O19),C41&\":\"&'LCOE Summary 10-90s'!A19,C41&\",\"&D41&\":\"&'LCOE Summary 10-90s'!A19),\"\")","v":"5b:Leasing Cost "},{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G19<'LCOE Summary 10-90s'!H19,'LCOE Summary 10-90s'!G19,'LCOE Summary 10-90s'!H19),\"\")","v":77.496412464943333},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!D19,\"\")","v":2},{"$f":"IF(A41=0,ABS('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19),\"\")","v":3.6894349295593543E-2},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!C19,\"\")","v":30},0,{"$f":"IF(A41=0,'LCOE Summary 10-90s'!E19,\"\")","v":1000},{"$f":"IF(A41=0,'LCOE Summary 10-90s'!I19-'LCOE Summary 10-90s'!G19,\"\")","v":1.2781256720254106},0,{"$f":"IF(A41=0,IF('LCOE Summary 10-90s'!G19-'LCOE Summary 10-90s'!H19<0,MAX(ABS(I41),ABS(M41)),I41+M41),-0.00001)","v":1.3150200213210042},null,39,-25]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R11),ISBLANK('LCOE Summary 10-90s'!S11)),OR('LCOE Summary 10-90s'!R11='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S11='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B11","v":6},{"$f":"'LCOE Summary 10-90s'!N11","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O11),\"\",'LCOE Summary 10-90s'!O11)","v":""},{"$f":"IF(A42=0,IF(ISBLANK('LCOE Summary 10-90s'!O11),C42&\":\"&'LCOE Summary 10-90s'!A11,C42&\",\"&D42&\":\"&'LCOE Summary 10-90s'!A11),\"\")","v":"1a:Duration of Exploration Phase"},{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G11<'LCOE Summary 10-90s'!H11,'LCOE Summary 10-90s'!G11,'LCOE Summary 10-90s'!H11),\"\")","v":77.259562453627879},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!D11,\"\")","v":0.5},{"$f":"IF(A42=0,ABS('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11),\"\")","v":0.27374436061104745},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!C11,\"\")","v":1},0,{"$f":"IF(A42=0,'LCOE Summary 10-90s'!E11,\"\")","v":3},{"$f":"IF(A42=0,'LCOE Summary 10-90s'!I11-'LCOE Summary 10-90s'!G11,\"\")","v":0.85957559328943489},0,{"$f":"IF(A42=0,IF('LCOE Summary 10-90s'!G11-'LCOE Summary 10-90s'!H11<0,MAX(ABS(I42),ABS(M42)),I42+M42),-0.00001)","v":1.1333199539004823},null,40,-34]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R14),ISBLANK('LCOE Summary 10-90s'!S14)),OR('LCOE Summary 10-90s'!R14='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S14='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B14","v":9},{"$f":"'LCOE Summary 10-90s'!N14","v":"3d"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O14),\"\",'LCOE Summary 10-90s'!O14)","v":""},{"$f":"IF(A43=0,IF(ISBLANK('LCOE Summary 10-90s'!O14),C43&\":\"&'LCOE Summary 10-90s'!A14,C43&\",\"&D43&\":\"&'LCOE Summary 10-90s'!A14),\"\")","v":"3d:Duration of Plant Design and Construction"},{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G14<'LCOE Summary 10-90s'!H14,'LCOE Summary 10-90s'!G14,'LCOE Summary 10-90s'!H14),\"\")","v":77.533306814238927},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!D14,\"\")","v":1.25},{"$f":"IF(A43=0,ABS('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14),\"\")","v":0},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!C14,\"\")","v":2},0,{"$f":"IF(A43=0,'LCOE Summary 10-90s'!E14,\"\")","v":2.5},{"$f":"IF(A43=0,'LCOE Summary 10-90s'!I14-'LCOE Summary 10-90s'!G14,\"\")","v":0.9052456620285767},0,{"$f":"IF(A43=0,IF('LCOE Summary 10-90s'!G14-'LCOE Summary 10-90s'!H14<0,MAX(ABS(I43),ABS(M43)),I43+M43),-0.00001)","v":0.9052456620285767},null,41,-32]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R18),ISBLANK('LCOE Summary 10-90s'!S18)),OR('LCOE Summary 10-90s'!R18='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S18='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B18","v":13},{"$f":"'LCOE Summary 10-90s'!N18","v":"1b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O18),\"\",'LCOE Summary 10-90s'!O18)","v":""},{"$f":"IF(A44=0,IF(ISBLANK('LCOE Summary 10-90s'!O18),C44&\":\"&'LCOE Summary 10-90s'!A18,C44&\",\"&D44&\":\"&'LCOE Summary 10-90s'!A18),\"\")","v":"1b:Site Exploration Drilling Cost"},{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G18<'LCOE Summary 10-90s'!H18,'LCOE Summary 10-90s'!G18,'LCOE Summary 10-90s'!H18),\"\")","v":77.088944038078992},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!D18,\"\")","v":1000000},{"$f":"IF(A44=0,ABS('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18),\"\")","v":0.44436277615993447},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!C18,\"\")","v":1500000},0,{"$f":"IF(A44=0,'LCOE Summary 10-90s'!E18,\"\")","v":2000000},{"$f":"IF(A44=0,'LCOE Summary 10-90s'!I18-'LCOE Summary 10-90s'!G18,\"\")","v":0.44436277615990605},0,{"$f":"IF(A44=0,IF('LCOE Summary 10-90s'!G18-'LCOE Summary 10-90s'!H18<0,MAX(ABS(I44),ABS(M44)),I44+M44),-0.00001)","v":0.88872555231984052},null,42,-29]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R42),ISBLANK('LCOE Summary 10-90s'!S42)),OR('LCOE Summary 10-90s'!R42='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S42='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B42","v":37},{"$f":"'LCOE Summary 10-90s'!N42","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O42),\"\",'LCOE Summary 10-90s'!O42)","v":"4b"},{"$f":"IF(A45=0,IF(ISBLANK('LCOE Summary 10-90s'!O42),C45&\":\"&'LCOE Summary 10-90s'!A42,C45&\",\"&D45&\":\"&'LCOE Summary 10-90s'!A42),\"\")","v":"4a,4b:Adjustment to Staff"},{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G42<'LCOE Summary 10-90s'!H42,'LCOE Summary 10-90s'!G42,'LCOE Summary 10-90s'!H42),\"\")","v":77.266960336417441},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!D42,\"\")","v":0.75},{"$f":"IF(A45=0,ABS('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42),\"\")","v":0.26634647782148591},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!C42,\"\")","v":1},0,{"$f":"IF(A45=0,'LCOE Summary 10-90s'!E42,\"\")","v":1.5},{"$f":"IF(A45=0,'LCOE Summary 10-90s'!I42-'LCOE Summary 10-90s'!G42,\"\")","v":0.53269295564298602},0,{"$f":"IF(A45=0,IF('LCOE Summary 10-90s'!G42-'LCOE Summary 10-90s'!H42<0,MAX(ABS(I45),ABS(M45)),I45+M45),-0.00001)","v":0.79903943346447193},null,43,-6]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R41),ISBLANK('LCOE Summary 10-90s'!S41)),OR('LCOE Summary 10-90s'!R41='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S41='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B41","v":36},{"$f":"'LCOE Summary 10-90s'!N41","v":"4a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O41),\"\",'LCOE Summary 10-90s'!O41)","v":"4b"},{"$f":"IF(A46=0,IF(ISBLANK('LCOE Summary 10-90s'!O41),C46&\":\"&'LCOE Summary 10-90s'!A41,C46&\",\"&D46&\":\"&'LCOE Summary 10-90s'!A41),\"\")","v":"4a,4b:Labor Rate Multiplier (for Benefits, Overhead,, G&A)"},{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G41<'LCOE Summary 10-90s'!H41,'LCOE Summary 10-90s'!G41,'LCOE Summary 10-90s'!H41),\"\")","v":77.178178177143593},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!D41,\"\")","v":1.2},{"$f":"IF(A46=0,ABS('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41),\"\")","v":0.35512863709533349},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!C41,\"\")","v":1.8},0,{"$f":"IF(A46=0,'LCOE Summary 10-90s'!E41,\"\")","v":2.2000000000000002},{"$f":"IF(A46=0,'LCOE Summary 10-90s'!I41-'LCOE Summary 10-90s'!G41,\"\")","v":0.23675242473021285},0,{"$f":"IF(A46=0,IF('LCOE Summary 10-90s'!G41-'LCOE Summary 10-90s'!H41<0,MAX(ABS(I46),ABS(M46)),I46+M46),-0.00001)","v":0.59188106182554634},null,44,-8]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R15),ISBLANK('LCOE Summary 10-90s'!S15)),OR('LCOE Summary 10-90s'!R15='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S15='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B15","v":10},{"$f":"'LCOE Summary 10-90s'!N15","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O15),\"\",'LCOE Summary 10-90s'!O15)","v":""},{"$f":"IF(A47=0,IF(ISBLANK('LCOE Summary 10-90s'!O15),C47&\":\"&'LCOE Summary 10-90s'!A15,C47&\",\"&D47&\":\"&'LCOE Summary 10-90s'!A15),\"\")","v":"1a:Number of Pre-Drilling Exploration Sites Evaluated "},{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G15<'LCOE Summary 10-90s'!H15,'LCOE Summary 10-90s'!G15,'LCOE Summary 10-90s'!H15),\"\")","v":77.241804833078007},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!D15,\"\")","v":1},{"$f":"IF(A47=0,ABS('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15),\"\")","v":0.29150198116091985},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!C15,\"\")","v":3},0,{"$f":"IF(A47=0,'LCOE Summary 10-90s'!E15,\"\")","v":5},{"$f":"IF(A47=0,'LCOE Summary 10-90s'!I15-'LCOE Summary 10-90s'!G15,\"\")","v":0.29150198116089143},0,{"$f":"IF(A47=0,IF('LCOE Summary 10-90s'!G15-'LCOE Summary 10-90s'!H15<0,MAX(ABS(I47),ABS(M47)),I47+M47),-0.00001)","v":0.58300396232181129},null,45,-35]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R16),ISBLANK('LCOE Summary 10-90s'!S16)),OR('LCOE Summary 10-90s'!R16='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S16='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B16","v":11},{"$f":"'LCOE Summary 10-90s'!N16","v":"1a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O16),\"\",'LCOE Summary 10-90s'!O16)","v":""},{"$f":"IF(A48=0,IF(ISBLANK('LCOE Summary 10-90s'!O16),C48&\":\"&'LCOE Summary 10-90s'!A16,C48&\",\"&D48&\":\"&'LCOE Summary 10-90s'!A16),\"\")","v":"1a:Pre-Drilling Exploration Costs"},{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G16<'LCOE Summary 10-90s'!H16,'LCOE Summary 10-90s'!G16,'LCOE Summary 10-90s'!H16),\"\")","v":77.399997981390939},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!D16,\"\")","v":150000},{"$f":"IF(A48=0,ABS('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16),\"\")","v":0.13330883284798745},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!C16,\"\")","v":250000},0,{"$f":"IF(A48=0,'LCOE Summary 10-90s'!E16,\"\")","v":500000},{"$f":"IF(A48=0,'LCOE Summary 10-90s'!I16-'LCOE Summary 10-90s'!G16,\"\")","v":0.33327208211991888},0,{"$f":"IF(A48=0,IF('LCOE Summary 10-90s'!G16-'LCOE Summary 10-90s'!H16<0,MAX(ABS(I48),ABS(M48)),I48+M48),-0.00001)","v":0.46658091496790632},null,46,-35]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R30),ISBLANK('LCOE Summary 10-90s'!S30)),OR('LCOE Summary 10-90s'!R30='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S30='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B30","v":25},{"$f":"'LCOE Summary 10-90s'!N30","v":"5b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O30),\"\",'LCOE Summary 10-90s'!O30)","v":""},{"$f":"IF(A49=0,IF(ISBLANK('LCOE Summary 10-90s'!O30),C49&\":\"&'LCOE Summary 10-90s'!A30,C49&\",\"&D49&\":\"&'LCOE Summary 10-90s'!A30),\"\")","v":"5b:Permitting (Utilization Plan) for Field and Plant"},{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G30<'LCOE Summary 10-90s'!H30,'LCOE Summary 10-90s'!G30,'LCOE Summary 10-90s'!H30),\"\")","v":77.411733194062478},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!D30,\"\")","v":500000},{"$f":"IF(A49=0,ABS('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30),\"\")","v":0.12157362017644857},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!C30,\"\")","v":1000000},0,{"$f":"IF(A49=0,'LCOE Summary 10-90s'!E30,\"\")","v":2000000},{"$f":"IF(A49=0,'LCOE Summary 10-90s'!I30-'LCOE Summary 10-90s'!G30,\"\")","v":0.24314724035285451},0,{"$f":"IF(A49=0,IF('LCOE Summary 10-90s'!G30-'LCOE Summary 10-90s'!H30<0,MAX(ABS(I49),ABS(M49)),I49+M49),-0.00001)","v":0.36472086052930308},null,47,-22]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R38),ISBLANK('LCOE Summary 10-90s'!S38)),OR('LCOE Summary 10-90s'!R38='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S38='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B38","v":33},{"$f":"'LCOE Summary 10-90s'!N38","v":"2b"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O38),\"\",'LCOE Summary 10-90s'!O38)","v":""},{"$f":"IF(A50=0,IF(ISBLANK('LCOE Summary 10-90s'!O38),C50&\":\"&'LCOE Summary 10-90s'!A38,C50&\",\"&D50&\":\"&'LCOE Summary 10-90s'!A38),\"\")","v":"2b:Hole or Casing Diameter in Production Interval"},{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G38<'LCOE Summary 10-90s'!H38,'LCOE Summary 10-90s'!G38,'LCOE Summary 10-90s'!H38),\"\")","v":77.458452643107094},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!D38,\"\")","v":11.75},{"$f":"IF(A50=0,ABS('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38),\"\")","v":7.4854171131832459E-2},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!C38,\"\")","v":"default"},0,{"$f":"IF(A50=0,'LCOE Summary 10-90s'!E38,\"\")","v":8.625},{"$f":"IF(A50=0,'LCOE Summary 10-90s'!I38-'LCOE Summary 10-90s'!G38,\"\")","v":0.15260246930058941},0,{"$f":"IF(A50=0,IF('LCOE Summary 10-90s'!G38-'LCOE Summary 10-90s'!H38<0,MAX(ABS(I50),ABS(M50)),I50+M50),-0.00001)","v":0.22745664043242186},null,48,-15]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R10),ISBLANK('LCOE Summary 10-90s'!S10)),OR('LCOE Summary 10-90s'!R10='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S10='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":0},{"$f":"'LCOE Summary 10-90s'!B10","v":5},{"$f":"'LCOE Summary 10-90s'!N10","v":"6a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O10),\"\",'LCOE Summary 10-90s'!O10)","v":""},{"$f":"IF(A51=0,IF(ISBLANK('LCOE Summary 10-90s'!O10),C51&\":\"&'LCOE Summary 10-90s'!A10,C51&\",\"&D51&\":\"&'LCOE Summary 10-90s'!A10),\"\")","v":"6a:Fixed Charge Rate"},{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G10<'LCOE Summary 10-90s'!H10,'LCOE Summary 10-90s'!G10,'LCOE Summary 10-90s'!H10),\"\")","v":77.533306814238927},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!D10,\"\")","v":0.09},{"$f":"IF(A51=0,ABS('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10),\"\")","v":0},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!C10,\"\")","v":0.108},0,{"$f":"IF(A51=0,'LCOE Summary 10-90s'!E10,\"\")","v":0.13},{"$f":"IF(A51=0,'LCOE Summary 10-90s'!I10-'LCOE Summary 10-90s'!G10,\"\")","v":0},0,{"$f":"IF(A51=0,IF('LCOE Summary 10-90s'!G10-'LCOE Summary 10-90s'!H10<0,MAX(ABS(I51),ABS(M51)),I51+M51),-0.00001)","v":0},null,49,-44]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R48),ISBLANK('LCOE Summary 10-90s'!S48)),OR('LCOE Summary 10-90s'!R48='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S48='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B48","v":43},{"$f":"'LCOE Summary 10-90s'!N48","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O48),\"\",'LCOE Summary 10-90s'!O48)","v":""},{"$f":"IF(A52=0,IF(ISBLANK('LCOE Summary 10-90s'!O48),C52&\":\"&'LCOE Summary 10-90s'!A48,C52&\",\"&D52&\":\"&'LCOE Summary 10-90s'!A48),\"\")","v":""},{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G48<'LCOE Summary 10-90s'!H48,'LCOE Summary 10-90s'!G48,'LCOE Summary 10-90s'!H48),\"\")","v":""},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!D48,\"\")","v":""},{"$f":"IF(A52=0,ABS('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48),\"\")","v":""},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!C48,\"\")","v":""},0,{"$f":"IF(A52=0,'LCOE Summary 10-90s'!E48,\"\")","v":""},{"$f":"IF(A52=0,'LCOE Summary 10-90s'!I48-'LCOE Summary 10-90s'!G48,\"\")","v":""},0,{"$f":"IF(A52=0,IF('LCOE Summary 10-90s'!G48-'LCOE Summary 10-90s'!H48<0,MAX(ABS(I52),ABS(M52)),I52+M52),-0.00001)","v":-1.0000000000000001E-5},null,50,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R49),ISBLANK('LCOE Summary 10-90s'!S49)),OR('LCOE Summary 10-90s'!R49='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S49='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B49","v":44},{"$f":"'LCOE Summary 10-90s'!N49","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O49),\"\",'LCOE Summary 10-90s'!O49)","v":""},{"$f":"IF(A53=0,IF(ISBLANK('LCOE Summary 10-90s'!O49),C53&\":\"&'LCOE Summary 10-90s'!A49,C53&\",\"&D53&\":\"&'LCOE Summary 10-90s'!A49),\"\")","v":""},{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G49<'LCOE Summary 10-90s'!H49,'LCOE Summary 10-90s'!G49,'LCOE Summary 10-90s'!H49),\"\")","v":""},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!D49,\"\")","v":""},{"$f":"IF(A53=0,ABS('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49),\"\")","v":""},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!C49,\"\")","v":""},0,{"$f":"IF(A53=0,'LCOE Summary 10-90s'!E49,\"\")","v":""},{"$f":"IF(A53=0,'LCOE Summary 10-90s'!I49-'LCOE Summary 10-90s'!G49,\"\")","v":""},0,{"$f":"IF(A53=0,IF('LCOE Summary 10-90s'!G49-'LCOE Summary 10-90s'!H49<0,MAX(ABS(I53),ABS(M53)),I53+M53),-0.00001)","v":-1.0000000000000001E-5},null,51,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R50),ISBLANK('LCOE Summary 10-90s'!S50)),OR('LCOE Summary 10-90s'!R50='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S50='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B50","v":45},{"$f":"'LCOE Summary 10-90s'!N50","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O50),\"\",'LCOE Summary 10-90s'!O50)","v":""},{"$f":"IF(A54=0,IF(ISBLANK('LCOE Summary 10-90s'!O50),C54&\":\"&'LCOE Summary 10-90s'!A50,C54&\",\"&D54&\":\"&'LCOE Summary 10-90s'!A50),\"\")","v":""},{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50<'LCOE Summary 10-90s'!H50,'LCOE Summary 10-90s'!G50,'LCOE Summary 10-90s'!H50),\"\")","v":""},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!D50,\"\")","v":""},{"$f":"IF(A54=0,ABS('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50),\"\")","v":""},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!C50,\"\")","v":""},0,{"$f":"IF(A54=0,'LCOE Summary 10-90s'!E50,\"\")","v":""},{"$f":"IF(A54=0,'LCOE Summary 10-90s'!I50-'LCOE Summary 10-90s'!G50,\"\")","v":""},0,{"$f":"IF(A54=0,IF('LCOE Summary 10-90s'!G50-'LCOE Summary 10-90s'!H50<0,MAX(ABS(I54),ABS(M54)),I54+M54),-0.00001)","v":-1.0000000000000001E-5},null,52,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R51),ISBLANK('LCOE Summary 10-90s'!S51)),OR('LCOE Summary 10-90s'!R51='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S51='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B51","v":46},{"$f":"'LCOE Summary 10-90s'!N51","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O51),\"\",'LCOE Summary 10-90s'!O51)","v":""},{"$f":"IF(A55=0,IF(ISBLANK('LCOE Summary 10-90s'!O51),C55&\":\"&'LCOE Summary 10-90s'!A51,C55&\",\"&D55&\":\"&'LCOE Summary 10-90s'!A51),\"\")","v":""},{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G51<'LCOE Summary 10-90s'!H51,'LCOE Summary 10-90s'!G51,'LCOE Summary 10-90s'!H51),\"\")","v":""},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!D51,\"\")","v":""},{"$f":"IF(A55=0,ABS('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51),\"\")","v":""},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!C51,\"\")","v":""},0,{"$f":"IF(A55=0,'LCOE Summary 10-90s'!E51,\"\")","v":""},{"$f":"IF(A55=0,'LCOE Summary 10-90s'!I51-'LCOE Summary 10-90s'!G51,\"\")","v":""},0,{"$f":"IF(A55=0,IF('LCOE Summary 10-90s'!G51-'LCOE Summary 10-90s'!H51<0,MAX(ABS(I55),ABS(M55)),I55+M55),-0.00001)","v":-1.0000000000000001E-5},null,53,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R52),ISBLANK('LCOE Summary 10-90s'!S52)),OR('LCOE Summary 10-90s'!R52='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S52='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B52","v":47},{"$f":"'LCOE Summary 10-90s'!N52","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O52),\"\",'LCOE Summary 10-90s'!O52)","v":""},{"$f":"IF(A56=0,IF(ISBLANK('LCOE Summary 10-90s'!O52),C56&\":\"&'LCOE Summary 10-90s'!A52,C56&\",\"&D56&\":\"&'LCOE Summary 10-90s'!A52),\"\")","v":""},{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G52<'LCOE Summary 10-90s'!H52,'LCOE Summary 10-90s'!G52,'LCOE Summary 10-90s'!H52),\"\")","v":""},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!D52,\"\")","v":""},{"$f":"IF(A56=0,ABS('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52),\"\")","v":""},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!C52,\"\")","v":""},0,{"$f":"IF(A56=0,'LCOE Summary 10-90s'!E52,\"\")","v":""},{"$f":"IF(A56=0,'LCOE Summary 10-90s'!I52-'LCOE Summary 10-90s'!G52,\"\")","v":""},0,{"$f":"IF(A56=0,IF('LCOE Summary 10-90s'!G52-'LCOE Summary 10-90s'!H52<0,MAX(ABS(I56),ABS(M56)),I56+M56),-0.00001)","v":-1.0000000000000001E-5},null,54,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R53),ISBLANK('LCOE Summary 10-90s'!S53)),OR('LCOE Summary 10-90s'!R53='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S53='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B53","v":48},{"$f":"'LCOE Summary 10-90s'!N53","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O53),\"\",'LCOE Summary 10-90s'!O53)","v":""},{"$f":"IF(A57=0,IF(ISBLANK('LCOE Summary 10-90s'!O53),C57&\":\"&'LCOE Summary 10-90s'!A53,C57&\",\"&D57&\":\"&'LCOE Summary 10-90s'!A53),\"\")","v":""},{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G53<'LCOE Summary 10-90s'!H53,'LCOE Summary 10-90s'!G53,'LCOE Summary 10-90s'!H53),\"\")","v":""},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!D53,\"\")","v":""},{"$f":"IF(A57=0,ABS('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53),\"\")","v":""},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!C53,\"\")","v":""},0,{"$f":"IF(A57=0,'LCOE Summary 10-90s'!E53,\"\")","v":""},{"$f":"IF(A57=0,'LCOE Summary 10-90s'!I53-'LCOE Summary 10-90s'!G53,\"\")","v":""},0,{"$f":"IF(A57=0,IF('LCOE Summary 10-90s'!G53-'LCOE Summary 10-90s'!H53<0,MAX(ABS(I57),ABS(M57)),I57+M57),-0.00001)","v":-1.0000000000000001E-5},null,55,-7]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R57),ISBLANK('LCOE Summary 10-90s'!S57)),OR('LCOE Summary 10-90s'!R57='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S57='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B57","v":52},{"$f":"'LCOE Summary 10-90s'!N57","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O57),\"\",'LCOE Summary 10-90s'!O57)","v":""},{"$f":"IF(A58=0,IF(ISBLANK('LCOE Summary 10-90s'!O57),C58&\":\"&'LCOE Summary 10-90s'!A57,C58&\",\"&D58&\":\"&'LCOE Summary 10-90s'!A57),\"\")","v":""},{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G57<'LCOE Summary 10-90s'!H57,'LCOE Summary 10-90s'!G57,'LCOE Summary 10-90s'!H57),\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!D57,\"\")","v":""},{"$f":"IF(A58=0,ABS('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57),\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!C57,\"\")","v":""},0,{"$f":"IF(A58=0,'LCOE Summary 10-90s'!E57,\"\")","v":""},{"$f":"IF(A58=0,'LCOE Summary 10-90s'!I57-'LCOE Summary 10-90s'!G57,\"\")","v":""},0,{"$f":"IF(A58=0,IF('LCOE Summary 10-90s'!G57-'LCOE Summary 10-90s'!H57<0,MAX(ABS(I58),ABS(M58)),I58+M58),-0.00001)","v":-1.0000000000000001E-5},null,56,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R58),ISBLANK('LCOE Summary 10-90s'!S58)),OR('LCOE Summary 10-90s'!R58='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S58='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B58","v":53},{"$f":"'LCOE Summary 10-90s'!N58","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O58),\"\",'LCOE Summary 10-90s'!O58)","v":""},{"$f":"IF(A59=0,IF(ISBLANK('LCOE Summary 10-90s'!O58),C59&\":\"&'LCOE Summary 10-90s'!A58,C59&\",\"&D59&\":\"&'LCOE Summary 10-90s'!A58),\"\")","v":""},{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G58<'LCOE Summary 10-90s'!H58,'LCOE Summary 10-90s'!G58,'LCOE Summary 10-90s'!H58),\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!D58,\"\")","v":""},{"$f":"IF(A59=0,ABS('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58),\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!C58,\"\")","v":""},0,{"$f":"IF(A59=0,'LCOE Summary 10-90s'!E58,\"\")","v":""},{"$f":"IF(A59=0,'LCOE Summary 10-90s'!I58-'LCOE Summary 10-90s'!G58,\"\")","v":""},0,{"$f":"IF(A59=0,IF('LCOE Summary 10-90s'!G58-'LCOE Summary 10-90s'!H58<0,MAX(ABS(I59),ABS(M59)),I59+M59),-0.00001)","v":-1.0000000000000001E-5},null,57,-4]
[{"$f":"IF(OR(AND(ISBLANK('LCOE Summary 10-90s'!R59),ISBLANK('LCOE Summary 10-90s'!S59)),OR('LCOE Summary 10-90s'!R59='LCOE Summary 10-90s'!$R$3,'LCOE Summary 10-90s'!S59='LCOE Summary 10-90s'!$S$3)),0,\"x\")","v":"x"},{"$f":"'LCOE Summary 10-90s'!B59","v":54},{"$f":"'LCOE Summary 10-90s'!N59","v":"3a"},{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O59),\"\",'LCOE Summary 10-90s'!O59)","v":""},{"$f":"IF(A60=0,IF(ISBLANK('LCOE Summary 10-90s'!O59),C60&\":\"&'LCOE Summary 10-90s'!A59,C60&\",\"&D60&\":\"&'LCOE Summary 10-90s'!A59),\"\")","v":""},{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G59<'LCOE Summary 10-90s'!H59,'LCOE Summary 10-90s'!G59,'LCOE Summary 10-90s'!H59),\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!D59,\"\")","v":""},{"$f":"IF(A60=0,ABS('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59),\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!C59,\"\")","v":""},0,{"$f":"IF(A60=0,'LCOE Summary 10-90s'!E59,\"\")","v":""},{"$f":"IF(A60=0,'LCOE Summary 10-90s'!I59-'LCOE Summary 10-90s'!G59,\"\")","v":""},0,{"$f":"IF(A60=0,IF('LCOE Summary 10-90s'!G59-'LCOE Summary 10-90s'!H59<0,MAX(ABS(I60),ABS(M60)),I60+M60),-0.00001)","v":-1.0000000000000001E-5},null,58,-4]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O64),\"\",'LCOE Summary 10-90s'!O64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O65),\"\",'LCOE Summary 10-90s'!O65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O66),\"\",'LCOE Summary 10-90s'!O66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O67),\"\",'LCOE Summary 10-90s'!O67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O68),\"\",'LCOE Summary 10-90s'!O68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,{"$f":"IF(ISBLANK('LCOE Summary 10-90s'!O69),\"\",'LCOE Summary 10-90s'!O69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]

{"sheet":"LCOE Summary 10-90s","index":7,"n_rows":177,"n_cols":22,"rows_kept":177,"cut":false,"hidden":false,"merged":[[2,6,2,8],[2,10,2,11],[2,2,2,4],[0,0,0,11]]}
["In order to run the macros this sheet in not protected.  Do not change any values on this sheet other than Cell B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[null,58,{"$f":"LOOKUP($B2,$B$5:$B$75,C$5:C$78)","v":1.9802070123192195},{"$f":"LOOKUP($B2,$B$5:$B$75,D$5:D$78)","v":1.9802070123192195},{"$f":"LOOKUP($B2,$B$5:$B$75,E$5:E$75)","v":1.3861449086234536},null,{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"'Summary A1'!L24","v":77.533306814238927},{"$f":"'Summary A1'!M24","v":110.46039287409791},null,{"$f":"IF(S2=1,'Summary A1'!L280*(1+'Binary B2 10-90s'!Y42/'Binary B2 10-90s'!Y43),('Flash Plant F1-P10%'!J23+'Flash Plant F1-P10%'!J24)/1000)","v":17.063693712302413},{"$f":"IF(S2=1,'Summary A1'!M280*(1+'Binary B2 10-90s'!Y99/'Binary B2 10-90s'!Y100),('Flash Plant F1-P90%'!J23+'Flash Plant F1-P90%'!J24)/1000)","v":19.997582762964626},null,null,null,null,null,null,{"$f":"'Input A1'!$A$398","v":1}]
["Input Parameter",null,"Input Value",null,null,null,"LCOE's",null,null,null,"Gross Plant Output",null,null,null,null,null,null,{"$f":"IF('Input A1'!$A$75=0,\"Hydro\",\"EGS\")","v":"EGS"},{"$f":"IF('Input A1'!$A$398=0,\"Flash\",\"Binary\")","v":"Binary"}]
[null,null,"likely",0.1,0.9,null,"likely",0.1,0.9,null,0.1,0.9,null,"WBS 1","WBS 2","Water Fall","Cost Summary","EGS/Hydro Only","Binary/Flash\nOnly"]
[null,0,0,0,0]
["Utilization Factor",1,{"$f":"INPUT!AA40","v":0.95},{"$f":"INPUT!Z40","v":0.96},{"$f":"INPUT!AB40","v":0.88},null,77.533306814238927,76.726099984600651,83.697431695112968,null,17.063693712302413,17.063693712302413,null,"6b",null,5]
["Contingency",2,{"$f":"INPUT!AA41","v":0.15},{"$f":"INPUT!Z41","v":0.05},{"$f":"INPUT!AB41","v":0.25},null,77.533306814238927,71.880900084484423,83.185713543993387,null,17.063693712302413,17.063693712302413,null,"6a",null,5]
["Discount Rate During Operation",3,{"$f":"INPUT!AA44","v":7.0000000000000007E-2},{"$f":"INPUT!Z44","v":0.06},{"$f":"INPUT!AB44","v":0.09},null,77.533306814238927,72.65635011549783,87.859270395032638,null,17.063693712302413,17.063693712302413,null,"6a",null,5]
["Project Life",4,{"$f":"INPUT!AA46","v":20},{"$f":"INPUT!Z46","v":30},{"$f":"INPUT!AB46","v":10},null,77.533306814238927,73.693831036567843,98.584396038616518,null,17.063693712302413,17.063693712302413,null,"6a",null,5]
["Fixed Charge Rate",5,{"$f":"INPUT!AA47","v":0.108},{"$f":"INPUT!Z47","v":0.09},{"$f":"INPUT!AB47","v":0.13},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"6a",null,5]
["Duration of Exploration Phase",6,{"$f":"INPUT!AA52","v":1},{"$f":"INPUT!Z52","v":0.5},{"$f":"INPUT!AB52","v":3},null,77.533306814238927,77.259562453627879,78.392882407528361,null,17.063693712302413,17.063693712302413,null,"1a",null,1]
["Duration of Confirmation Phase",7,{"$f":"INPUT!AA53","v":1.5},{"$f":"INPUT!Z53","v":1},{"$f":"INPUT!AB53","v":2},null,77.533306814238927,76.108688813641763,77.807051174849946,null,17.063693712302413,17.063693712302413,null,"1b",null,1]
["Duration of Well Field Development Phase",8,{"$f":"INPUT!AA55","v":2},{"$f":"INPUT!Z55","v":2},{"$f":"INPUT!AB55","v":3},null,77.533306814238927,77.533306814238927,83.388748283979282,null,17.063693712302413,17.063693712302413,null,"2b",null,1]
["Duration of Plant Design and Construction",9,{"$f":"INPUT!AA56","v":2},{"$f":"INPUT!Z56","v":1.25},{"$f":"INPUT!AB56","v":2.5},null,77.533306814238927,77.533306814238927,78.438552476267503,null,17.063693712302413,17.063693712302413,null,"3d",null,2]
["Number of Pre-Drilling Exploration Sites Evaluated ",10,{"$f":"INPUT!AA85","v":3},{"$f":"INPUT!Z85","v":1},{"$f":"INPUT!AB85","v":5},null,77.533306814238927,77.241804833078007,77.824808795399818,null,17.063693712302413,17.063693712302413,null,"1a",null,1]
["Pre-Drilling Exploration Costs",11,{"$f":"INPUT!AA89","v":250000},{"$f":"INPUT!Z89","v":150000},{"$f":"INPUT!AB89","v":500000},null,77.533306814238927,77.399997981390939,77.866578896358845,null,17.063693712302413,17.063693712302413,null,"1a",null,1]
["Number of Sites where Exploration Drilling Occurs",12,{"$f":"INPUT!AA153","v":2},{"$f":"INPUT!Z153","v":1},{"$f":"INPUT!AB153","v":3},null,77.533306814238927,76.784671283883128,78.364033710710558,null,17.063693712302413,17.063693712302413,null,"1b",null,1]
["Site Exploration Drilling Cost",13,{"$f":"INPUT!AA154","v":1500000},{"$f":"INPUT!Z154","v":1000000},{"$f":"INPUT!AB154","v":2000000},null,77.533306814238927,77.088944038078992,77.977669590398833,null,17.063693712302413,17.063693712302413,null,"1b"]
["Leasing Cost ",14,{"$f":"INPUT!AA156","v":30},{"$f":"INPUT!Z156","v":2},{"$f":"INPUT!AB156","v":1000},null,77.533306814238927,77.496412464943333,78.811432486264337,null,17.063693712302413,17.063693712302413,null,"5b",null,1]
["Number of Confirmation Sites Needed per Successful Project",15,{"$f":"INPUT!AA159","v":1.5},{"$f":"INPUT!Z159","v":1},{"$f":"INPUT!AB159","v":3},null,77.533306814238927,75.60493840371025,83.483944529989273,null,17.063693712302413,17.063693712302413,null,"1b",null,1]
["Drilling Success Rate at Successful Confirmation Site",16,{"$f":"INPUT!AA162","v":1},{"$f":"INPUT!Z162","v":1},{"$f":"INPUT!AB162","v":0.8},null,77.533306814238927,77.533306814238927,78.991243795395306,null,17.063693712302413,17.063693712302413,null,"1b",null,1]
["Number of Confirmation Wells Required",17,{"$f":"INPUT!AA164","v":3},{"$f":"INPUT!Z164","v":2},{"$f":"INPUT!AB164","v":6},null,77.533306814238927,76.330285179628618,81.142371718069796,null,17.063693712302413,17.063693712302413,null,"1b",null,1]
["Multiplier for Confirmation Well Costs (>= 1)",18,{"$f":"INPUT!AA170","v":1.2},{"$f":"INPUT!Z170","v":1},{"$f":"INPUT!AB170","v":1.5},null,77.533306814238927,76.223957055684195,79.497331452070952,null,17.063693712302413,17.063693712302413,null,"1b",null,1]
["Confirmation Well Simulation Cost",19,{"$f":"INPUT!AA183","v":2500000},{"$f":"INPUT!Z183","v":1000000},{"$f":"INPUT!AB183","v":5000000},null,77.533306814238927,76.686530241368814,78.944601102355776,null,17.063693712302413,17.063693712302413,null,"2a",null,1]
["Drilling Success Rate During Final Well Field Development",20,{"$f":"INPUT!AA189","v":1},{"$f":"INPUT!Z189","v":1},{"$f":"INPUT!AB189","v":0.8},null,77.533306814238927,77.533306814238927,82.798282643523663,null,17.063693712302413,17.063693712302413,null,"2b",null,1]
["Ratio of Injection Wells to Production Wells",21,{"$f":"INPUT!AA194","v":0.5},{"$f":"INPUT!Z194","v":0.5},{"$f":"INPUT!AB194","v":1},null,77.533306814238927,77.533306814238927,83.069569034799997,null,17.063693712302413,15.026281875825905,null,"2a",null,1]
[" Production Well Cost",22,{"$f":"INPUT!AA225","v":"curve"},{"$f":"INPUT!Z225","v":3250000},{"$f":"INPUT!AB225","v":7250000},null,77.533306814238927,69.872280418010803,94.179384443055397,null,17.063693712302413,17.063693712302413,null,"2b",null,1]
["Injection Well Cost ",23,{"$f":"INPUT!AA228","v":"curve"},{"$f":"INPUT!Z228","v":3250000},{"$f":"INPUT!AB228","v":7250000},null,77.533306814238927,74.356677361042799,84.435570002096085,null,17.063693712302413,17.063693712302413,null,"2b",null,1]
["Surface Equipment Cost per Well",24,{"$f":"INPUT!AA232","v":200000},{"$f":"INPUT!Z232","v":100000},{"$f":"INPUT!AB232","v":400000},null,77.533306814238927,76.777389866159922,79.045140710396922,null,17.063693712302413,17.063693712302413,null,"2b",null,1]
["Permitting (Utilization Plan) for Field and Plant",25,{"$f":"INPUT!AA238","v":1000000},{"$f":"INPUT!Z238","v":500000},{"$f":"INPUT!AB238","v":2000000},null,77.533306814238927,77.411733194062478,77.776454054591781,null,17.063693712302413,17.063693712302413,null,"5b",null,4]
["Production Well Flow Rate (kg/s)",26,{"$f":"INPUT!AA241","v":40},{"$f":"INPUT!Z241","v":60},{"$f":"INPUT!AB241","v":30},null,77.533306814238927,81.737067572298088,82.99570820455682,null,21.487049457897161,15.519668949164769,null,"2a",null,1]
["Production/Injection Well Stimulation Cost",27,{"$f":"INPUT!AA246","v":2500000},{"$f":"INPUT!Z246","v":1000000},{"$f":"INPUT!AB246","v":5000000},null,77.533306814238927,74.299107964192501,82.923638230982931,null,17.063693712302413,17.063693712302413,null,"2a",null,1]
["Reservoir Hydraulic Drawdown",28,{"$f":"INPUT!AA255","v":0.4},{"$f":"INPUT!Z255","v":0.2},{"$f":"INPUT!AB255","v":1},null,77.533306814238927,64.20170845811856,249.42504160944287,null,14.432805278052578,37.660683622002487,null,"2a",null,1]
["Annual Rate of Temperature Decline",29,{"$f":"INPUT!AA268","v":5.0000000000000001E-3},{"$f":"INPUT!Z268","v":2E-3},{"$f":"INPUT!AB268","v":0.01},null,77.533306814238927,69.069432320649469,86.988874578945669,null,17.063693712302413,17.063693712302413,null,"2a",null,1]
["EGS Water Loss",30,{"$f":"INPUT!AA282","v":0.05},{"$f":"INPUT!Z282","v":0.02},{"$f":"INPUT!AB282","v":0.1},null,77.533306814238927,74.414262927820317,83.092701530417273,null,16.813222677649133,17.51729393200214,null,"2a",null,1,null,"EGS"]
["Make-up Water Cost ($/acre-ft)",31,{"$f":"INPUT!AA284","v":2000},{"$f":"INPUT!Z284","v":800},{"$f":"INPUT!AB284","v":3000},null,77.533306814238927,75.633877985588654,79.116164171447465,null,17.063693712302413,17.063693712302413,null,"4b",null,1]
["Production and Injection Pump & Driver Efficiency",32,{"$f":"INPUT!AA286","v":0.67500000000000004},{"$f":"INPUT!Z286","v":0.8},{"$f":"INPUT!AB286","v":0.6},null,77.533306814238927,73.016339802361998,81.599553901532403,null,16.180376351017888,17.842958401364427,null,"4b",null,1]
["Hole or Casing Diameter in Production Interval",33,{"$f":"INPUT!AA300","v":"default"},{"$f":"INPUT!Z300","v":11.75},{"$f":"INPUT!AB300","v":8.625},null,77.533306814238927,77.458452643107094,77.685909283539516,null,17.026762125960001,17.091158859636604,null,"2b",null,null,1]
["Production Pump Cost",34,{"$f":"INPUT!R312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,77.533306814238927,76.868719978288766,79.748596267406029,null,17.063693712302413,17.063693712302413,null,"4b",null,1]
["Hole or Casing Diameter in Injection Interval",35,{"$f":"INPUT!AA317","v":"default"},{"$f":"INPUT!Z317","v":11.75},{"$f":"INPUT!AB317","v":8.625},null,77.533306814238927,76.721374586383746,78.683306612249453,null,16.901614869809027,17.29206934039474,null,"2b",null,null,1]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,{"$f":"INPUT!AA353","v":1.8},{"$f":"INPUT!Z353","v":1.2},{"$f":"INPUT!AB353","v":2.2000000000000002},null,77.533306814238927,77.178178177143593,77.770059238969139,null,17.063693712302413,17.063693712302413,null,"4a","4b",3]
["Adjustment to Staff",37,{"$f":"INPUT!AA355","v":1},{"$f":"INPUT!Z355","v":0.75},{"$f":"INPUT!AB355","v":1.5},null,77.533306814238927,77.266960336417441,78.065999769881913,null,17.063693712302413,17.063693712302413,null,"4a","4b",3]
["Field Annual Maintenance (non-labor)",38,{"$f":"INPUT!AA358","v":1.4999999999999999E-2},{"$f":"INPUT!Z358","v":5.0000000000000001E-3},{"$f":"INPUT!AB358","v":0.04},null,77.533306814238927,74.72508985087336,84.553849222652815,null,17.063693712302413,17.063693712302413,null,"4b",null,3]
["Plant Annual Maintenance (non-labor)",39,{"$f":"INPUT!AA362","v":1.7999999999999999E-2},{"$f":"INPUT!Z362","v":1.2E-2},{"$f":"INPUT!AB362","v":2.1999999999999999E-2},null,77.533306814238927,76.697572526220938,78.0904630062509,null,17.063693712302413,17.063693712302413,null,"4a",null,3]
["Geothermal Production Pump Life",40,{"$f":"INPUT!AA374","v":3},{"$f":"INPUT!Z374","v":5},{"$f":"INPUT!AB374","v":1},null,77.533306814238927,76.91788708692215,80.610405450822711,null,17.063693712302413,17.063693712302413,null,"4b",null,3]
["Transmission cost - miles of line",41,{"$f":"INPUT!AA387","v":0},{"$f":"INPUT!Z387","v":0},{"$f":"INPUT!AB387","v":50},null,77.533306814238927,77.533306814238927,86.681307934207325,null,17.063693712302413,17.063693712302413,null,"n/a",null,null,2]
["Power Sales ",42,{"$f":"INPUT!AA393","v":10},{"$f":"INPUT!Z393","v":15},{"$f":"INPUT!AB393","v":5},null,77.533306814238927,74.544737358366902,86.771946583851516,null,25.595540568453625,8.5318468561512066,null,"6b",null,5]
["Flash Plant Wet Bulb Temperature",43,{"$f":"INPUT!R456","v":50},{"$f":"INPUT!Z456","v":40},{"$f":"INPUT!AB456","v":80},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,null,2,null,"Flash"]
["Steam Turbine Efficiency",44,{"$f":"INPUT!R459","v":0.8},{"$f":"INPUT!Z459","v":0.85},{"$f":"INPUT!AB459","v":0.75},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Pump Efficiency",45,{"$f":"INPUT!R461","v":0.75},{"$f":"INPUT!Z461","v":0.8},{"$f":"INPUT!AB461","v":0.7},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,2,null,null,"Flash"]
["Flash Plant Cooling Water Temperature Rise",46,{"$f":"INPUT!R476","v":22.5},{"$f":"INPUT!Z476","v":15},{"$f":"INPUT!AB476","v":30},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,null,2,null,"Flash"]
["Flash Plant NCG level ",47,{"$f":"INPUT!R481","v":2000},{"$f":"INPUT!Z481","v":200},{"$f":"INPUT!AB481","v":20000},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,null,2,null,"Flash"]
["Flash Plant H2S level",48,{"$f":"INPUT!R483","v":20},{"$f":"INPUT!Z483","v":0},{"$f":"INPUT!AB483","v":200},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,null,2,null,"Flash"]
["Turbine-Generator Cost",49,{"$f":"IF($S$2=0,INPUT!AA498,INPUT!AA416)","v":1},{"$f":"IF($S$2=0,INPUT!Z498,INPUT!Z416)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB498,INPUT!AB416)","v":2},null,77.533306814238927,75.576245299627146,81.447429843462444,null,17.063693712302413,17.063693712302413,null,"3a",null,2]
["Heat Rejection Equipment Cost ",50,{"$f":"IF($S$2=0,INPUT!AA504,INPUT!AA418)","v":1},{"$f":"IF($S$2=0,INPUT!Z504,INPUT!Z418)","v":0.5},{"$f":"IF($S$2=0,INPUT!AB504,INPUT!AB418)","v":2},null,77.533306814238927,69.748488573423117,93.102943295870475,null,17.063693712302413,17.063693712302413,null,"3b",null,2]
["Geofluid Heat Exchanger Cost",51,{"$f":"INPUT!AA420","v":1},{"$f":"INPUT!Z420","v":0.5},{"$f":"INPUT!AB420","v":2},null,77.533306814238927,76.956275228436283,78.687369985844185,null,17.063693712302413,17.063693712302413,null,"3a",null,2,null,null,"Binary"]
["Plant Pump Cost",52,{"$f":"INPUT!AA506","v":1},{"$f":"INPUT!Z506","v":0.5},{"$f":"INPUT!AB506","v":2},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,2,null,null,"Flash"]
["Flash Plant NCG Removal System Cost",53,{"$f":"INPUT!AA508","v":1},{"$f":"INPUT!Z508","v":0.5},{"$f":"INPUT!AB508","v":3},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,2,null,null,"Flash"]
["Flash Plant H2S Abatement System Cost",54,{"$f":"INPUT!AA510","v":1},{"$f":"INPUT!Z510","v":0.5},{"$f":"INPUT!AB510","v":4},null,77.533306814238927,77.533306814238927,77.533306814238927,null,17.063693712302413,17.063693712302413,null,"3a",null,2,null,null,"Flash"]
["Plant Direct Construction Cost Multiplier",55,{"$f":"IF($S$2=0,INPUT!AA517,INPUT!AA429)","v":2.6474727639486741},{"$f":"IF($S$2=0,INPUT!Z517,INPUT!Z429)","v":2.25},{"$f":"IF($S$2=0,INPUT!AB517,INPUT!AB429)","v":3},null,77.533306814238927,74.371885949695667,80.337239713440866,null,17.063693712302413,17.063693712302413,null,"3d",null,2]
["Indirect Plant Construction Cost %",56,{"$f":"IF($S$2=0,INPUT!AA521,INPUT!AA433)","v":0.12},{"$f":"IF($S$2=0,INPUT!Z521,INPUT!Z433)","v":0.06},{"$f":"IF($S$2=0,INPUT!AB521,INPUT!AB433)","v":0.15},null,77.533306814238927,76.405227413036485,78.097346514840126,null,17.063693712302413,17.063693712302413,null,"3d",null,2]
["Plant Capital Cost",57,{"$f":"IF($S$2=0,INPUT!AA527,INPUT!AA439)","v":1},{"$f":"IF($S$2=0,INPUT!Z527,INPUT!Z439)","v":0.8},{"$f":"IF($S$2=0,INPUT!AB527,INPUT!AB439)","v":1.5},null,77.533306814238927,73.321810383083147,88.062047892128348,null,17.063693712302413,17.063693712302413,null,"3a",null,2]
["Binary Plant Performance",58,{"$f":"INPUT!R406","v":1.9802070123192195},{"$f":"INPUT!R401","v":1.9802070123192195},{"$f":"C63*0.7","v":1.3861449086234536},null,77.533306814238927,77.533306814238927,110.46039287409791,null,17.063693712302413,19.997582762964626,null,"6a",null,2,null,null,"Binary"]
[]
[]
[]
[]
[]
[]
[]
[null,null,57,null,null,null,null,20.425704699326808,19.475287811601856,21.376121587051756,null,24.589569781313269,null,24.589569781313269]
[null,"Stimulation Cost per Well",null,{"$f":"INPUT!AA183","v":2500000},{"$f":"INPUT!Z183","v":1000000},{"$f":"INPUT!AB183","v":5000000},null,20.425704699326808,21.224841005396293,24.013449447287407,null,24.908296346104738,null,24.311882465456858]
[]
[]
[]
["Labor Rate Multiplier (for Benefits, Overhead,, G&A)",36,null,null,null,null,14.560340751625198,14.372286411479799,14.6855379254686,null,null,null,null,{"$f":"H42-G42","v":-0.26634647782148591},{"$f":"H76-G76","v":-0.18805434014539912},null,null,null,{"$f":"I41-G41","v":0.23675242473021285},{"$f":"I76-G76","v":0.1251971738434019},null,{"$f":"N76-O76","v":-7.8292137676086782E-2}]
["Adjustment to Staff",37,null,null,null,null,14.560340751625198,14.418043211618301,14.839685272361642,null,null,null,null,{"$f":"H43-G43","v":-2.8082169633655667},{"$f":"H77-G77","v":-0.14229754000689709},null,null,null,{"$f":"I42-G42","v":0.53269295564298602},{"$f":"I77-G77","v":0.27934452073644422},null,{"$f":"N77-O77","v":-2.6659194233586696}]
["Field Annual Maintenance (non-labor)",38,null,null,null,null,14.560340751625198,14.321261519107825,15.149277923107018,null,null,null,null,{"$f":"H44-G44","v":-0.83573428801798855},-0.23907923251737273,null,null,null,{"$f":"I43-G43","v":7.0205424084138883},0.58893717148182034,null,-0.59665505550061582]
["Plant Annual Maintenance (non-labor)",39,null,null,null,null,14.560340751625198,14.355144174381184,14.696268646127431,null,null,null,null,{"$f":"H45-G45","v":-0.61541972731677674},-0.20519657724401341,null,null,null,{"$f":"I44-G44","v":0.55715619201197342},0.13592789450223286,null,-0.41022315007276333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N76:N79)","v":-4.5257174565218179},{"$f":"SUM(O76:O79)","v":-0.77462768991368236},null,null,null,{"$f":"SUM(S76:S79)","v":8.3471439807990606},{"$f":"SUM(T76:T79)","v":1.1294067605638993},null,{"$f":"SUM(V76:V79)","v":-3.7510897666081355}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Well Testing Cost (per site)",15,{"$f":"INPUT!Z185","v":0},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},{"$f":"INPUT!#REF!","v":{"$error":"#REF!"}},null,20.425704699326808,20.384697236704294,20.493556603300888,null,24.584918938200691,24.584928993154072,null,"1b"]
["Adjustment to calculated production pump cost",29,{"$f":"INPUT!AA312","v":1},{"$f":"INPUT!Z312","v":0.7},{"$f":"INPUT!AB312","v":2},null,20.425704699326808,20.358653721538968,20.647969484387914,null,24.58304096913162,24.591149342700284,null,"2b"]
["Adjustment to calculated injection pump cost",31,{"$f":"INPUT!AA326","v":0},{"$f":"INPUT!Z326","v":0},{"$f":"INPUT!AB326","v":0},null,20.425704699326808,20.408814789750906,20.481194981278943,null,24.584687165023041,24.585707353859135,null,"2b"]
["Annual O&M cost",32,{"$f":"INPUT!AA328","v":0},{"$f":"INPUT!Z328","v":0},{"$f":"INPUT!AB328","v":0},null,20.425704699326808,20.425519499382567,20.425519499382577,null,24.584922662029165,24.584922642806497,null,"4a","4b"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0.1,0.9]
[null,{"$f":"B6","v":1},{"$f":"H6-G6","v":-0.80720682963827528},{"$f":"I6-G6","v":6.1641248808740414}]
[null,2,-5.6524067297545031,5.6524067297544605]
[null,3,-4.8769566987410968,10.325963580793712]
[null,4,-3.8394757776710833,21.051089224377591]
[null,5,0,0]
[null,6,-0.27374436061104745,0.85957559328943489]
[null,7,-1.4246180005971638,0.27374436061101903]
[null,8,0,5.8554414697403558]
[null,9,0,0.9052456620285767]
[null,10,-0.29150198116091985,0.29150198116089143]
[null,11,-0.13330883284798745,0.33327208211991888]
[null,12,-0.74863553035579855,0.83072689647163145]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"B19","v":14},{"$f":"H19-G19","v":-3.6894349295593543E-2},{"$f":"I19-G19","v":1.2781256720254106}]
[null,15,-1.9283684105286767,5.9506377157503465]
[null,16,0,1.4579369811563794]
[null,17,-1.2030216346103089,3.6090649038308698]
[null,18,-1.3093497585547311,1.9640246378320256]
[null,19,-0.84677657287011243,1.4112942881168493]
[null,20,0,5.2649758292847366]
[null,21,0,5.5362622205610705]
[null,22,-7.6610263962281238,16.646077628816471]
[null,23,-3.1766294531961279,6.9022631878571588]
[null,24,-0.75591694807900467,1.5118338961579951]
[null,25,{"$f":"H30-G30","v":-0.12157362017644857},{"$f":"I30-G30","v":0.24314724035285451}]
[null,26,4.2037607580591612,5.4624013903178934]
[null,27,-3.2341988500464254,5.3903314167440044]
[null,28,-13.331598356120367,171.89173479520394]
[null,29,-8.4638744935894579,9.4555677647067427]
[null,30,-3.1190438864186092,5.5593947161783461]
[null,31,-1.8994288286502723,1.5828573572085389]
[null,32,-4.516967011876929,4.0662470872934762]
[null,33,-7.4854171131832459E-2,0.15260246930058941]
[null,{"$f":"B40","v":35},{"$f":"H40-G40","v":-0.8119322278551806},{"$f":"I40-G40","v":1.1499997980105263}]
[null,36,{"$f":"H41-G41","v":-0.35512863709533349},{"$f":"I41-G41","v":0.23675242473021285}]
[null,37,-0.26634647782148591,0.53269295564298602]
[null,38,-2.8082169633655667,7.0205424084138883]
[null,39,-0.83573428801798855,0.55715619201197342]
[null,40,-0.61541972731677674,3.0770986365837842]
[null,41,{"$f":"H46-G46","v":0},{"$f":"I46-G46","v":9.1480011199683986}]
[null,42,-2.9885694558720246,9.2386397696125897]
[null,43,0,0]
[null,44,0,0]
[null,45,0,0]
[null,46,0,0]
[null,47,0,0]
[null,{"$f":"B54","v":49},{"$f":"H54-G54","v":-1.9570615146117802},{"$f":"I54-G54","v":3.9141230292235178}]
[null,50,-7.7848182408158095,15.569636481631548]
[null,51,-0.57703158580264358,1.1540631716052587]
[null,52,0,0]
[null,53,0,0]
[null,54,0,0]
[null,55,-3.1614208645432598,2.8039328992019392]
[null,56,-1.1280794012024415,0.56403970060119946]
[null,57,-4.2114964311557799,10.528741077889421]
[null,58,0,32.927086059858979]

{"sheet":"master list of 10-90s","index":8,"n_rows":66,"n_cols":74,"rows_kept":66,"cut":false,"hidden":false,"merged":[[2,35,2,37],[2,38,2,40],[3,26,3,28],[3,29,3,31],[3,32,3,34],[3,35,3,37],[3,38,3,40],[2,3,2,5],[3,3,3,5],[2,26,2,28],[2,29,2,31],[2,32,2,34],[4,47,4,49],[5,47,5,49],[6,47,6,49],[6,42,6,44],[2,42,2,44],[3,42,3,44],[4,42,4,44],[5,42,5,44],[2,47,2,49],[3,47,3,49],[0,3,0,5],[4,23,4,25],[5,23,5,25],[6,23,6,25],[3,23,3,25],[2,23,2,25],[2,7,2,9],[2,10,2,12],[2,13,2,15],[2,16,2,18],[2,19,2,21],[3,7,3,9],[3,10,3,12],[3,13,3,15],[3,16,3,18],[3,19,3,21]]}
[null,null,null,"MASTER LIST - COPY CASE INTO THE CELLS BELOW"]
[null,null,null,{"$f":"INPUT!W23","v":77.533306814238927},{"$f":"INPUT!R23","v":77.533306814238927},{"$f":"INPUT!X23","v":110.46039287409791}]
[null,"Resource",null,"EGS",null,null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,"HYDROTHERMAL",null,null,null,"HYDROTHERMAL",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,"EGS",null,null,null,"HYDROTHERMAL",null,null,null,null,"EGS"]
[null,"Conversion System",null,"BINARY",null,null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,"FLASH",null,null,"BINARY",null,null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"BINARY",null,null,"FLASH",null,null,"FLASH",null,null,null,"BINARY",null,null,null,null,"BINARY"]
[null,"Case",null,null,"EGS A",null,null,null,"Hydro A",null,null,"Hydro B",null,null,"Hydro C",null,null,"Hydro D",null,null,"Hydro E",null,null,"Hydro C",null,null,null,"EGS A",null,null,"EGS B",null,null,"EGS C",null,null,"EGS D",null,null,"EGS E",null,null," C- Dec 2011",null,null,null,null," C- Dec 2011"]
[null,"Resource Temperature","°C",null,100,null,null,null,140,null,null,175,null,null,175,null,null,225,null,null,140,null,null,175,null,null,null,100,null,null,150,null,null,175,null,null,250,null,null,325,null,null,175,null,null,null,null,175]
[null,"Resource Depth","m",null,2000,null,null,null,1500,null,null,1500,null,null,1500,null,null,2500,null,null,2500,null,null,1500,null,null,null,2000,null,null,2500,null,null,3000,null,null,3500,null,null,4000,null,null,1500,null,null,null,null,3000]
[null,null,null,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,0.1,"Most Likely",0.9,null,0.1,"Most Likely",0.9,null,null,0.1,"Most Likely",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,"c",null,null,"d",null,null,"e"]
[null,"Utilization Factor",null,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,0.96,0.95,0.88,null,0.96,0.95,0.88,null,null,0.96,0.95,0.88,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H9-K9","v":0},{"$f":"I9-L9","v":0},0,{"$f":"H9-N9","v":0},{"$f":"I9-O9","v":0},0,{"$f":"H9-Q9","v":0},{"$f":"I9-R9","v":0},0,{"$f":"H9-T9","v":0},{"$f":"I9-U9","v":0},0]
[null,"Contingency",null,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,0.05,0.15,0.25,null,0.05,0.15,0.25,null,null,0.05,0.15,0.25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H10-K10","v":0},{"$f":"I10-L10","v":0},{"$f":"J10-M10","v":0},{"$f":"H10-N10","v":0},{"$f":"I10-O10","v":0},{"$f":"J10-P10","v":0},{"$f":"H10-Q10","v":0},{"$f":"I10-R10","v":0},{"$f":"J10-S10","v":0},{"$f":"H10-T10","v":0},{"$f":"I10-U10","v":0},{"$f":"J10-V10","v":0}]
[null,"Discount Rate During Operation",null,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,0.06,7.0000000000000007E-2,0.09,null,0.06,7.0000000000000007E-2,0.09,null,null,0.06,7.0000000000000007E-2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Life","yr",30,20,10,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,30,30,30,30,20,10,30,20,10,30,20,10,30,20,10,30,20,10,null,30,30,30,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed Charge Rate",null,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,0.09,0.108,0.13,null,0.09,0.108,0.13,null,null,0.09,0.108,0.13,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Exploration Phase","yr",{"$f":"0.5","v":0.5},1,3,null,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,1.5,2,4,null,1.5,2,4,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,0.5,1,3,{"$f":"0.5","v":0.5},1,3,{"$f":"0.5","v":0.5},1,3,null,1.5,2,4,null,null,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Confirmation Phase","yr",1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,null,null,1,1.5,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Well Field Development Phase","yr",2,2,3,null,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,1,1.5,2,null,1,1.5,2,2,2,3,2,2,3,2,2,3,2,2,3,2,2,3,null,1,1.5,2,null,null,2,2,3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Duration of Plant Design and Construction","yr",1.25,2,2.5,null,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,2,2.5,null,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,2,2.5,1.25,1.5,2.5,1.25,1.5,2.5,null,1.25,2,2.5,null,null,1.25,2,2.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,0,0,0,0,0,0.5,0,0,0,0]
[null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,1,3,5,null,1,6,10,1,6,10,1,6,10,1,6,10,1,6,10,null,1,6,10,1,3,5,1,3,5,1,3,5,1,3,5,1,3,5,null,1,7,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Drilling Exploration Costs","per site",150000,250000,500000,null,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,100000,500000,1000000,null,100000,500000,1000000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,150000,250000,500000,null,100000,500000,1000000,null,null,100000,500000,1000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Sites where Exploration Drilling Occurs",null,1,2,3,null,1,5,10,1,5,10,1,5,10,1,5,10,1,5,10,null,1,5,10,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,null,1,5,10,null,null,1,1,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Site Exploration Drilling Cost","per site",1000000,1500000,2000000,null,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,1000000,3000000,7000000,null,null,null,null,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000,1000000,1500000,2000000]
[null,"Leasing Cost ","$/acre",2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,2,30,1000,null,2,30,1000,null,null,2,30,1000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,1,1.5,3,null,1,2,4,1,2,4,1,2,4,1,2,4,1,2,4,null,1,2,4,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,1,1.5,3,null,1,2,4,null,null,1,1.3333333333333333,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Success Ratio at Successful Site",null,1,1,0.8,null,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,0.8,0.6,0.4,null,0.8,0.6,0.4,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.8,0.6,0.4,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Confirmation Wells Required",null,2,3,6,null,1,3,6,1,3,6,1,3,6,1,3,6,1,3,6,null,1,3,6,2,3,6,2,3,6,2,3,6,2,3,6,2,3,6,null,1,3,6,null,null,2,3,6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Multiplier for Confirmation Well Costs (>= 1)",null,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,1,1.2,1.5,null,1,1.2,1.5,null,null,1,1.2,1.5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Well Simulation Cost","per injection well",1000000,2500000,5000000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Success Rate during the final phase of well field development",null,1,1,0.8,null,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,0.9,0.8,0.6,null,0.9,0.8,0.6,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,1,1,0.8,null,0.9,0.8,0.6,null,null,1,1,0.8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ratio of Injection Wells to Production Wells",null,{"$f":"1/2","v":0.5},{"$f":"1/2","v":0.5},1,null,0.75,{"$f":"3/4","v":0.75},2,0.4,{"$f":"3/4","v":0.75},2,0.6,{"$f":"3/4","v":0.75},2,0.3,{"$f":"3/4","v":0.75},2,0.75,{"$f":"3/4","v":0.75},2,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,{"$f":"1/2","v":0.5},{"$f":"1/2","v":0.5},1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,0.5,0.5,1,null,{"$f":"1/3","v":0.33333333333333331},{"$f":"2/3","v":0.66666666666666663},2,null,null,0.33333333333333331,0.5,1,null,null,null,null,null,null,null,null,null,null,null,null,0.35,0,0,0.15000000000000002,0,0,0.45,0,0,0,0,0]
[null," Production Well Cost Used","per well",3250000,"curve",7250000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Injection Well Cost Used","per well",3250000,"curve",7250000,null,1500000,"curve",7000000,1500000,"curve",7000000,1500000,"curve",7000000,3000000,"curve",9000000,3000000,"curve",9000000,null,2000000,4500000,7000000,3250000,"curve",7250000,3500000,"curve",9000000,6000000,"curve",10000000,6000000,"curve",15000000,7500000,"curve",17500000,null,2000000,4500000,7000000,null,null,6000000,8000000,10000000,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,-1500000,{"$error":"#VALUE!"},-2000000,-1500000,{"$error":"#VALUE!"},-2000000]
[null,"Surface Equipment Cost per Well",null,100000,200000,400000,null,100000,200000,400000,150000,250000,450000,100000,200000,400000,150000,250000,450000,100000,200000,400000,null,100000,200000,400000,100000,200000,400000,100000,200000,400000,100000,200000,400000,150000,225000,400000,150000,225000,400000,null,100000,200000,400000,null,null,100000,200000,400000,null,null,null,null,null,null,null,null,null,null,null,null,-50000,-50000,-50000,0,0,0,-50000,-50000,-50000,0,0,0]
[null,"Permitting (Utilization Plan) for Field and Plant",null,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,500000,1000000,2000000,null,500000,1000000,2000000,null,null,500000,1000000,2000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Well Flow Rate","kg/s",60,40,30,null,160,100,70,110,80,50,160,100,70,110,80,50,160,100,70,null,180,100,70,60,40,30,60,40,30,60,40,30,60,40,30,60,40,30,null,180,100,70,null,null,60,40,30,null,null,null,null,null,null,null,null,null,null,null,null,50,20,20,0,0,0,50,20,20,0,0,0]
[null,"Production/Injection Well Stimulation Cost",null,1000000,2500000,5000000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,1000000,2500000,5000000,null,null,null,null,null,null,1000000,2500000,5000000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reservoir Hydraulic Drawdown",null,0.2,0.4,1,null,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,0.2,0.4,1,0.2,0.4,1.2,0.2,0.4,1.2,0.2,0.5,1.2,0.2,0.5,1.2,null,0.2,0.4,1.2,null,null,0.2,0.4,1.2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9.9999999999999978E-2,0,0,-9.9999999999999978E-2,0]
[null,"Annual Rate of Temperature Decline",null,2E-3,5.0000000000000001E-3,0.01,null,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,3.0000000000000001E-3,5.0000000000000001E-3,7.4999999999999997E-3,2E-3,4.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,2E-3,5.0000000000000001E-3,0.01,null,2E-3,3.0000000000000001E-3,0.01,null,null,2E-3,5.0000000000000001E-3,0.01,null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0,-1E-3,-1E-3,2.5000000000000005E-3,0,0,0]
[null,"EGS Water Loss",null,0.02,0.05,0.1,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,0.02,0.05,0.1,null,0,0,0,null,null,0.02,0.05,0.1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Make-up Water Cost","per acre-ft",800,2000,3000,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,800,2000,3000,null,0,0,0,null,null,800,2000,3000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pump & Driver Efficiency for Production and Injection Pump",null,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,0.8,0.67500000000000004,0.6,null,0.8,{"$f":"0.75*0.9","v":0.67500000000000004},0.6,null,null,0.8,0.67500000000000004,0.6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Production Interval","inch",11.75,"default",8.625,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Adjustment to calculated production pump cost",null,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,0.7,1,2,null,0.7,null,null,null,null,0.7,0.1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hole or Casing Diameter in Injection Interval","inch",11.75,"default",8.625,null,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,14.5,"default",8.25,null,14.5,13.5,8.25,11.75,"default",8.625,11.75,"default",8.625,11.75,"default",6.625,8.625,"default",6.625,8.625,"default",6.625,null,14.5,13.5,8.25,null,null,8.625,7.625,6.625,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Labor Rate Multiplier (for Benefits, Overhead,, G&A)",null,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,1.2,1.8,2.2000000000000002,null,1.2,1.8,2.2000000000000002,null,null,1.2,1.8,2.2000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adjustment to Staff",null,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,0.75,1,1.5,null,0.74781320246334304,1,1.4956264049266861,null,null,0.74781320246334304,1,1.4956264049266861,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Annual Maintenance (non-labor)","of capital ",5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,5.0000000000000001E-3,1.4999999999999999E-2,0.04,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Annual Maintenance (non-labor)","of capital ",1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,1.2E-2,1.7999999999999999E-2,2.1999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal Production Pump Life","yr",5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,5,3,1,null,5,3,1,null,null,5,3,1,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission cost - miles of line","miles",0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,0,0,50,null,0,0,50,null,null,0,0,50,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ","MW",15,10,5,null,25,15,5,50,30,20,50,30,10,50,40,20,25,15,5,null,50,30,10,15,10,5,25,15,7,30,20,10,40,25,15,40,30,20,null,50,30,10,null,null,30,20,10,null,null,null,null,null,null,null,null,null,null,null,null,-25,-15,-15,-25,-15,-5,-25,-25,-15,0,0,0]
[null,"Flash Plant Wet Bulb Temperature","F",40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,40,60,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steam Turbine Efficiency",null,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,0.85,0.8,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Pump Efficiency",null,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,0.8,0.75,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant Cooling Water Temperature Rise","ΔF",15,22.5,30,null,15,22.5,30,15,20,30,15,22.5,30,15,22.5,30,15,22.5,30,null,15,22.5,30,15,22.5,30,15,22.5,30,15,22.5,30,15,20,30,15,24,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant ncg level ","ppm",200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,200,2000,20000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flash Plant H2S level","ppm",0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,0,20,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine-Generator Cost",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rejection Equipment",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GF Heaters",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Pumps",null,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,0.5,1,2,null,0.5,1,2,null,null,0.5,1,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NCG Removal System Cost",null,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,0.5,1,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H2S Abatement System Cost",null,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,0.5,1,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Direct Construction Cost Multiplier",null,2.25,"calc",3,null,2.25,"calc",3,2,"calc",3,2.25,"calc",3,2,"calc",3,2.25,"calc",3,null,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2.25,"calc",3,2,"calc",3,2,"calc",3,null,2.25,"calc",3,null,null,2.25,"calc",3,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0,0.25,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},0]
[null,"Indirect Plant Construction Cost %",null,0.06,0.12,0.15,null,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,{"$f":"AM64","v":0.06},0.08,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,0.06,0.12,0.15,null,0.06,0.08,0.15,null,null,0.06,0.08,0.15,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Capital cost",null,0.8,1,1.5,null,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,0.85,1,1.3332999999999999,0.8,1,1.5,null,{"$f":"AM65","v":0.85},1,1.5,0.8,1,1.5,0.8,1,1.5,0.8,1,1.5,0.85,1,1.3332999999999999,0.85,1,1.3332999999999999,null,0.8,1,1.5,null,null,0.85,1,1.1499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0,-4.9999999999999933E-2,0,0.16670000000000007,0,0,0]
[null,"Plant Performance","w-hr/lb"]

{"sheet":"Waterfall","index":9,"n_rows":14,"n_cols":20,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,3,3,8],[0,0,2,18],[4,2,4,9]]}
["This sheet prepares a 'waterfall' chart that graphically shows how technology improvements in the GTP work breakdown structure (WBS) categories impact the calculated LCOE's.  Confirm that the technology years (yellow boxes) are correctly match the years shown in Cells C5 and J5 - if not modify text in Cells C6 and J6.  To run the scenarios that fill results into the waterfall chart, click on the blue bar, which runs a macro that steps thru the calculations.  If an error occurs, check sheet 'Binary A1' and confirm the initial estimate of the brine effectiveness is ~50% of the maximum value (Cell D28).  Note if a scenario utilizes a flash plant, the model will attempt to optimize the binary plant - this is not an issue, the results using a flash plant will be displayed.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A48","v":0}]
[]
[]
[null,"Technology Year",{"$f":"INPUT!R35","v":2012},"NEED TO CHANGE YEAR IN CELLS WITH YELLOW BACKGROUND BELOW TO MATCH TECHNOLOGY YEAR",null,null,null,null,null,{"$f":"INPUT!T35","v":2030}]
[null,null,"WBS Level"]
["Component ",null,"2011 LCOE\n","1. Characterize Resource & Develop Well Field","2. Power Plant","3. O&M","4. Deployment Barriers","5. System Validation","2030 LCOE\n",null,null,"Ref","Imp",null,"Improved Financing","Improved WBS 1-4","Improved WBS 1-5"]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":47.654903792975375},{"$f":"D7-SUM(E8:E13)","v":0},{"$f":"E7-SUM(F8:F13)","v":-41.61784321882736},{"$f":"F7-SUM(G8:G13)","v":-71.507172215587374},{"$f":"G7-SUM(H8:H13)","v":-97.453100480292917},null,null,null,{"$f":"SUM(L8:L13)","v":0.77533306814238911},{"$f":"SUM(M8:M13)","v":0.77533306814238923},null,{"$f":"SUM(O8:O13)","v":0.77533306814238911},{"$f":"SUM(P8:P13)","v":0.77533306814238923},{"$f":"SUM(Q8:Q13)","v":0.77533306814238923}]
["Blank Space",null,null,{"$f":"C14-SUM(D9:D13)","v":47.654903792975375},{"$f":"D8-SUM(E9:E13)","v":41.61784321882736},{"$f":"E8-SUM(F9:F13)","v":29.889328996760021},{"$f":"F8-SUM(G9:G13)","v":25.945928264705543},{"$f":"G8-SUM(H9:H13)","v":20.224145996724062},0]
["Financing Risk Premium",null,{"$f":"O9*100","v":5.788699348748394},null,null,null,{"$f":"2/3*O9*100","v":3.859132899165596},{"$f":"1/3*O9*100","v":1.929566449582798},0,null,null,null,{"$f":"L14-M14","v":0.57309160817514859},null,5.788699348748394E-2,0.53516944999116167,0.57309160817514859]
["Deployment Barriers & Costs",null,0.35544630903114394,null,null,null,{"$f":"(O10-P10)*100","v":8.4267832888880845E-2},{"$f":"(P10-Q10)*100","v":0.17943484045904035},{"$f":"Q10*100","v":9.1743635683222718E-2},null,null,{"$f":"IF(T1=0,'EERE COE'!D132,'FRC cost summary'!C27*(1+'FRC cost summary'!C5))","v":6.1136360117083292E-3},{"$f":"IF(T1=0,'EERE COE'!D276,'FRC cost summary'!D27*(1+'FRC cost summary'!D5))","v":9.1743635683222717E-4},null,3.5544630903114392E-3,2.7117847614226307E-3,9.1743635683222717E-4]
["Operation & Maintenance (O&M) Costs",null,17.136584633042613,null,null,{"$f":"(O11-P11)*100","v":11.728514222067341},null,{"$f":"(P11-Q11)*100","v":0.236535703953724},{"$f":"Q11*100","v":5.17153470702155},null,null,{"$f":"IF(T1=0,'EERE COE'!D133+'EERE COE'!E135,'FRC cost summary'!C40)","v":0.17266635898977598},{"$f":"IF(T1=0,'EERE COE'!D277+'EERE COE'!E279,'FRC cost summary'!D40)","v":5.1715347070215502E-2},null,0.17136584633042615,5.4080704109752742E-2,5.1715347070215502E-2]
["Power Plant Cost/Performance",null,16.959143580364358,null,{"$f":"(O12-P12)*100","v":6.0370605741480174},null,null,{"$f":"(P12-Q12)*100","v":1.7543315344874548},{"$f":"Q12*100","v":9.1677514717288862},null,null,{"$f":"IF(T1=0,'EERE COE'!D131,'FRC cost summary'!C30*(1+'FRC cost summary'!C5))","v":0.16959143580364358},{"$f":"IF(T1=0,'EERE COE'!D275,'FRC cost summary'!D30*(1+'FRC cost summary'!D5))","v":9.1677514717288855E-2},null,0.16959143580364358,0.1092208300621634,9.1677514717288855E-2]
["Characterize Resources & Develop Well Field",null,37.293432943052409,{"$f":"(O13-P13)*100","v":29.878403021263534},null,null,null,{"$f":"(P13-Q13)*100","v":1.6219137394984631},{"$f":"Q13*100","v":5.793116182290408},null,null,{"$f":"IF(T1=0,'EERE COE'!D127+'EERE COE'!D128+'EERE COE'!D129+'EERE COE'!D130,('FRC cost summary'!C25+'FRC cost summary'!C26+'FRC cost summary'!C28+'FRC cost summary'!C29)*(1+'FRC cost summary'!C5))","v":0.42696163733726128},{"$f":"IF(T1=0,'EERE COE'!D271+'EERE COE'!D272+'EERE COE'!D273+'EERE COE'!D274,('FRC cost summary'!D25+'FRC cost summary'!D26+'FRC cost summary'!D28+'FRC cost summary'!D29)*('FRC cost summary'!D5+1))","v":5.793116182290408E-2},null,0.37293432943052407,7.415029921788871E-2,5.793116182290408E-2]
["LCOE",null,{"$f":"SUM(C9:C13)","v":77.533306814238912},null,null,null,null,null,{"$f":"SUM(I9:I13)","v":20.224145996724069},null,null,{"$f":"IF(T1=0,'EERE COE'!D124,'FRC cost summary'!C42)","v":0.77533306814238923},{"$f":"IF(T1=0,'EERE COE'!D268,'FRC cost summary'!D42)","v":0.20224145996724066},null,0.71744607465490529,0.24016361815122753,0.20224145996724066]

{"sheet":"master Improvements","index":10,"n_rows":242,"n_cols":30,"rows_kept":242,"cut":false,"hidden":false,"merged":[[15,6,17,6],[15,4,17,4]]}
[null,null,null,null,{"$f":"'Input A1'!A75","v":1}]
[null,null,null,"Do You wish to run the improved scenario defaults enter 1 if yes, 0 if no",1,null,null,null,"Ref LCOE","Imp LCOE"]
[null,null,null,"Run all improvements (1) or by WBS (0)",0,null,null,null,{"$f":"INPUT!R23","v":77.533306814238927},{"$f":"INPUT!U23","v":20.224145996724065}]
[null,null,null," Financing Risk Premium",1]
[null,null,null,"1. Characterize, Access & Create Reseroirs, Develop Well Fields",1]
[null,null,null," 2. Power Plant Cost and Performance",1]
[null,null,null,"3. Operation & Maintenance (O&M) Costs",1]
[null,null,null,"4. Deployment Barriers & Costs",1]
[null,null,null,"5. System Validation",1]
[null,null,null,null,0]
[]
[null,null,null,null,{"$f":"MATCH(E13,I13:S13,0)","v":7},null,null,null,1,2,3,4,5,6,7,8,9,10,11]
["RESOURCE DEFINITION",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS A"},null,{"$f":"LOOKUP($E12,$I$12:$S$12,I13:S13)","v":"EGS A"},null,{"$f":"'master list of 10-90s'!I5","v":"Hydro A"},{"$f":"'master list of 10-90s'!L5","v":"Hydro B"},{"$f":"'master list of 10-90s'!O5","v":"Hydro C"},{"$f":"'master list of 10-90s'!R5","v":"Hydro D"},{"$f":"'master list of 10-90s'!U5","v":"Hydro E"},null,{"$f":"'master list of 10-90s'!AB5","v":"EGS A"},{"$f":"'master list of 10-90s'!AE5","v":"EGS B"},{"$f":"'master list of 10-90s'!AH5","v":"EGS C"},{"$f":"'master list of 10-90s'!AK5","v":"EGS D"},{"$f":"'master list of 10-90s'!AN5","v":"EGS E"},null,null,null,null,null,null,null,null,null,"EGS - C","Hydrothermal -C"]
[null,null,null,null,null,null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I14:S14)","v":"A"},null,"A","B","C","D","E",null,"A","B","C","D","E",null,null,null,null,null,null,null,null,null,"2011-12-01","2011-12-01"]
["TECHNOLOGY YEAR",null,null,null,{"$f":"IF(E2=0,INPUT!R35,G15)","v":2030},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I15:S15)","v":2030},null,2020,2020,2020,2020,2020,null,2030,2030,2030,2030,2030,null,null,null,null,null,null,null,null,null,2030,2020]
["Case Being Evaluated",null,null,null,"Values Used",null,"Improvements for Evaluated Case"]
["ECONOMIC PARAMETERS"]
["General Project Variables :",null,{"$f":"SUM(C19:C242)","v":-3.8443518518518536},{"$f":"SUM(D19:D242)","v":0}]
["Utilization Factor",null,{"$f":"G19-K19","v":0},{"$f":"IF(E$2=0,0,IF(E19=G19,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G19,IF(E$9=1,G19,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I19:S19)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Contingency",null,0,{"$f":"IF(E$2=0,0,IF(E20=G20,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G20,IF(E$9=1,G20,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I20:S20)","v":0.66666666666666663},null,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,{"$f":"10/15","v":0.66666666666666663}]
["Royalty (thru Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G21,IF(E$7=1,G21,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Royalty (after Yr 10)",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G22,IF(E$7=1,G22,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Discount Rate",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Effective Tax Rate",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G24,IF(E$7=1,G24,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Life (Period of Operation)",null,0.5,0,1.5,null,1.5,null,1,1,1,1,1,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1]
["Calculations based on Fixed Charge Rate (FCR) of",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G26,IF(E$4=1,G26,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Project Schedule & Durations :",null,0]
["Duration of Exploration Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R52,IF(E$3=1,G28,IF(E$5=1,G28,INPUT!R52)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I28:S28)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Confirmation Phase",null,0,0,{"$f":"IF(E$2=0,INPUT!R53,IF(E$3=1,G29,IF(E$5=1,G29,INPUT!R53)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Duration of Well Field Development Phase",null,0.25,0,{"$f":"IF(E$2=0,INPUT!R55,IF(E$3=1,G30,IF(E$5=1,G30,INPUT!R55)))","v":1.5},null,1.5,null,1.25,1.25,1.25,1.25,1.25,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Plant Design and Construction",null,0,0,{"$f":"IF(E$2=0,INPUT!R56,IF(E$3=1,G31,IF(E$6=1,G31,INPUT!R56)))","v":1.5},null,1.5,null,1.5,1.5,1.5,1.5,1.5,null,1.5,1.5,1.5,1.5,1.5,null,null,null,null,null,null,null,null,null,1.5,1.5]
["Duration of Decommissioning, Dismantlement, & Demolition ",null,0,0,{"$f":"IF(E$2=0,INPUT!R59,G32)","v":0},null,0,null,0,0,0,0,0,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0]
["Pre-Operation Discount Rate (by Project Phase)",null,0]
["Exploration",null,0,0,{"$f":"IF(E$2=0,INPUT!R62,IF(E$3=1,G34,IF(E$4=1,G34,INPUT!R62)))","v":7.0000000000000007E-2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I34:S34)","v":7.0000000000000007E-2},null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Confirmation",null,0,0,{"$f":"IF(E$2=0,INPUT!R63,IF(E$3=1,G35,IF(E$4=1,G35,INPUT!R63)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.3*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Well Field Development (including Stimulation)",null,0,0,{"$f":"IF(E$2=0,INPUT!R64,IF(E$3=1,G36,IF(E$4=1,G36,INPUT!R64)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"7%*1+0.15*0","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["Plant Construction & Startup",null,0,0,{"$f":"IF(E$2=0,INPUT!R65,IF(E$3=1,G37,IF(E$4=1,G37,INPUT!R65)))","v":7.0000000000000007E-2},null,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2]
["RESOURCE EXPLORATION",null,0]
["Exploration Parameters:",null,0]
["Potential Resource found by Exploration & Confirmation activities ",null,0,{"$f":"IF(E$2=0,0,IF(E40=G40,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G40,IF(E$5=1,G40,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I40:S40)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Pre-Drilling Costs :",null,0]
["Number of Locations Evaluated Before Exploration Drilling Begins",null,-0.16666666666666674,{"$f":"IF(E$2=0,0,IF(E42=G42,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G42,IF(E$5=1,G42,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I42:S42)","v":0.66666666666666663},null,{"$f":"5/6","v":0.83333333333333337},0.83333333333333337,0.83333333333333337,0.83333333333333337,0.83333333333333337,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},null,null,null,null,null,null,null,null,null,1,1]
["Permitting Process Costs for Pre-Drilling Activities",null,0,null,{"$f":"IF(E$2=0,1,IF(E$3=1,G43,IF(E$8=1,G43,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,-9.9999999999999978E-2,{"$f":"IF(E$2=0,0,IF(E44=G44,0,1))","v":0},0.6,null,0.6,null,{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},{"$f":"3.5/5","v":0.7},null,{"$f":"150/250","v":0.6},{"$f":"150/250","v":0.6},0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,0.1,{"$f":"2/5","v":0.4}]
["By Activity :",null,0]
["Surveying existing information on the area's geology and hydrology ",null,0,null,{"$f":"IF(E$2=0,1,G46)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I46:S46)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Field Reconnaissance and Sampling",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water & Gas Sample Analysis, including geothermometry",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock & Soil Sample Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Soil Gas Flux Analysis",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[" Fluid Inclusion Stratigraphy",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Analysis of Field Structural (including modeling)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Multispectral imaging  ",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Hyperspectral imaging",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["LiDAR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aerial Photography",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["FLIR",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geophysics",null,0]
["Gravity",null,0,null,{"$f":"IF(E$2=0,1,G59)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I59:S59)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Aeromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["3D Seismic Reflection / Refraction",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Vertical Seismic Profiling  (in well)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Single Borehole and cross well seismic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Direct Current / Resistivity",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Self-Potential",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Electromagnetic",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Magnetotelluric",null,0,null,1,null,{"$f":"LOOKUP(G$13,O$13:T$13,O68:T68)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Temperature Gradient Measurements",null,0]
["Drill Temperature Gradient holes",null,0,null,{"$f":"IF(E$2=0,1,G70)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I70:S70)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["2-meter probes",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Interpretation and Reporting",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G73)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I73:S73)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs ",null,0]
["Technical & Office Support  (% of Exploration Costs )",null,0,null,{"$f":"IF(E$2=0,1,G75)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I75:S75)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Exploration  -  Drilling Costs :",null,0]
["Number of Sites where Exploration Drilling Occurs",null,0.15000000000000002,{"$f":"IF(E$2=0,0,IF(E77=G77,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G77,IF(E$5=1,G77,1)))","v":0.75},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I77:S77)","v":0.75},null,{"$f":"3/5","v":0.6},0.6,0.6,0.6,0.6,null,{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},{"$f":"1.5/2","v":0.75},null,null,null,null,null,null,null,null,null,0,{"$f":"3/5","v":0.6}]
["Site Exploration Drilling Costs ",null,null,null,0.66666666666666663,null,0.66666666666666663,null,0.6,0.6,0.6,0.6,0.6,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663]
["Number of Small Diameter Exploration Holes/Wells Drilled per site",null,-0.66666666666666663,0,0,null,0,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"2/3","v":0.66666666666666663}]
["Exploration Well Cost Used",null,-0.6,0,0,null,0,null,0.6,0.6,0.6,0.6,0.6,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,{"$f":"25/90","v":0.27777777777777779}]
["Permitting Process Costs for Exploration/Confirmation Phases ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G81,IF(E$8=1,G81,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Leasing Cost ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Costs Incurred not Associated with Drilling Exploration Wells",null,{"$f":"G83-K83","v":0},0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESOURCE CONFIRMATION",null,0]
["Number of Confirmation Drilling Sites Needed per Successful Project",null,-8.333333333333337E-2,{"$f":"IF(E$2=0,0,IF(E85=G85,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G85,IF(E$5=1,G85,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I85:S85)","v":0.66666666666666663},null,{"$f":"1.5/2","v":0.75},0.75,0.75,0.75,0.75,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.75,0.75]
["Confirmation Well - Drilling Costs :",null,0]
["Number of failed wells at Each Unsuccessful Site",null,-1,{"$f":"IF(E$2=0,0,IF(E87=G87,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G87,IF(E$5=1,G87,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I87:S87)","v":0},null,1,1,1,1,1,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Success Ratio at Successful Site",null,-0.25,0,1,null,1,null,1.25,1.25,1.25,1.25,1.25,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1.25]
["\"Number of Successful Confirmation Wells Required",null,0,0,0.66666666666666663,null,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,null,{"$f":"2/3","v":0.66666666666666663},{"$f":"2/3","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Production Capacity to be Confirmed ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Confirmation Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Confirmation Well  -  Non-Drilling Costs :",null,0]
["Permitting Process Cost during Confirmation Phase",null,0,{"$f":"IF(E$2=0,0,IF(E93=G93,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G93,IF(E$8=1,G93,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I93:S93)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,0,null,{"$f":"IF(E$2=0,1,G94)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Percentage of Confirmation costs",null,0]
["% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,0,{"$f":"IF(E$2=0,0,IF(E96=G96,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G96,IF(E$5=1,G96,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I96:S96)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["enter Stimulation Cost per well",null,-0.8,{"$f":"IF(E$2=0,0,IF(E98=G98,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G98,IF(E$5=1,G98,1)))","v":0.2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I98:S98)","v":0.2},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Well Testing",null,0]
["Well Testing Cost at each site",null,0,{"$f":"IF(E$2=0,0,IF(E100=G100,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G100,IF(E$5=1,G100,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I100:S100)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["WELL FIELD DEVELOPMENT",null,0]
["Well Field Details:",null,0]
["Drilling Success Rate during the final phase of well field development",null,-6.25E-2,{"$f":"IF(E$2=0,0,IF(E103=G103,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G103,IF(E$5=1,G103,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I103:S103)","v":1},null,{"$f":"85/80","v":1.0625},1.0625,1.0625,1.0625,1.0625,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,{"$f":"85/80","v":1.0625}]
["Number of Spare Production Wells",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G104,IF(E$5=1,G104,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Ratio of Injection Wells to Production Wells",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,0.66700000000000004,1]
[" Production Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Injection Well Cost Used",null,-9.9999999999999978E-2,0,0.5,null,0.5,null,0.6,0.6,0.6,0.6,0.6,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.45,0.6]
["Other Field Costs :",null,0]
["Surface Equipment Cost ",null,0,{"$f":"IF(E$2=0,0,IF(E109=G109,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G109,IF(E$5=1,G109,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Well Field Development Costs, ( % of total cost )",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G110,IF(E$5=1,G110,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G111,IF(E$8=1,G111,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["RESERVOIR DEFINITION ",null,0]
["Production Well Flow Rate",null,1.5,{"$f":"IF(E$2=0,0,IF(E113=G113,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G113,IF(E$5=1,G113,1)))","v":2.5},null,2.5,null,1,1,1,1,1,null,2.5,2.5,2.5,2,2,null,null,null,null,null,null,null,null,null,3.6,1]
["Input Fixed Stimulation Cost per well",null,-0.8,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G114,IF(E$5=1,G114,1)))","v":0.2},null,0.2,null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["\"Calculated :\"",null,0]
["What is distance between Production and Injection wells",null,0,null,{"$f":"IF(E$2=0,1,G116)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Stimulation Set Up-cost",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Unit Cost for Surface Area Created by Stimulation",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of Wells Stimulated ",null,0,null,2,null,2,null,2,2,2,2,2,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,2,2]
["Hydraulic Drawdown ",null,0]
["Input Production Well Drawdown",null,-0.5,{"$f":"IF(E$2=0,0,IF(E121=G121,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G121,IF(E$5=1,G121,1)))","v":0.5},null,0.5,null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.5,1]
["Ratio of Injection Well Buildup to Production Well Drawdown",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G122,IF(E$5=1,G122,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)",null,0]
["Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?",null,0]
["Reservoir Permeability (k)",null,0,null,{"$f":"IF(E$2=0,1,G125)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I125:S125)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Height",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Reservoir Width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Thermal Drawdown ",null,0]
["enter - Maximum production temperature decline allowed",null,0,{"$f":"IF(E$2=0,0,IF(E129=G129,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G129,IF(E$5=1,G129,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I129:S129)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
[null,null,0]
["Annual Rate of Decline",null,-0.5,{"$f":"IF(E$2=0,0,IF(E131=G131,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G131,IF(E$5=1,G131,1)))","v":0.5},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I131:S131)","v":0.5},null,1,1,1,1,1,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,0.4,1]
["Carslaw-Jaeger Solution for transient conduction",null,0]
["Fracture aperture",null,0,null,{"$f":"IF(E$2=0,1,G133)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I133:S133)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture width",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Number of fractures",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fracture angle (off horizontal)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to fracture length (>= 1)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Rock Properties",null,0]
["Thermal conductivity, k",null,0,null,{"$f":"IF(E$2=0,1,G139)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I139:S139)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Specific Heat, Cp",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Density, rho",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Water Loss ",null,0]
["Subsurface Water loss as % of injected flow (> 0)",null,-0.8,{"$f":"IF(E$2=0,0,IF(E143=G143,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G143,IF(E$5=1,G143,1)))","v":0.2},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I143:S143)","v":0.2},null,1,1,1,1,1,null,0.2,0.2,0.2,0.2,0.2,null,null,null,null,null,null,null,null,null,0.2,1]
["Makeup Water cost ",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G144,IF(E$5=1,G144,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["GEOTHERMAL FLUID PUMPING",null,0]
["Pump & Driver Efficiency for Production and Injection Pump",null,0.14814814814814814,{"$f":"IF(E$2=0,0,IF(E146=G146,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G146,IF(E$5=1,G146,1)))","v":1.2592592592592591},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I146:S146)","v":1.2592592592592591},null,{"$f":"0.75/'master list of 10-90s'!I40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!L40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!O40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!R40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!U40","v":1.1111111111111109},null,{"$f":"0.85/'master list of 10-90s'!AB40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AE40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AH40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AK40","v":1.2592592592592591},{"$f":"0.85/'master list of 10-90s'!AN40","v":1.2592592592592591},null,null,null,null,null,null,null,null,null,{"$f":"0.75/'master list of 10-90s'!AW40","v":1.1111111111111109},{"$f":"0.75/'master list of 10-90s'!AR40","v":1.1111111111111109}]
["Production Pump setting depth",null,{"$f":"G147-K147","v":0},0,{"$f":"IF(E$2=0,1,G147)","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculation Pump Depth :",null,0]
["Excess Pressure at pump Suction and/or well head",null,0,{"$f":"IF(E$2=0,0,IF(E149=G149,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G149,IF(E$5=1,G149,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I149:S149)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Inside diameter of production pump casing",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input Installed Production Pump Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Calculate Pump Cost :",null,0]
["Casing cost",null,0,{"$f":"IF(E$2=0,0,IF(E153=G153,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G153,IF(E$5=1,G153,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I153:S153)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Installation Cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Other Costs",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated pump cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Injection Pump :",null,0]
["Surface Equipment ΔP for binary conversion system",null,0,{"$f":"IF(E$2=0,0,IF(E158=G158,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G158,IF(E$5=1,G158,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I158:S158)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Additional Injection Pressure ",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Adjustment to calculated injection pump cost",null,-3.0000000000000027E-2,0,0.9,null,0.9,null,0.93,0.93,0.93,0.93,0.93,null,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,0.9,0.9]
["OPERATION & MAINTENANCE",null,0]
["Input the annual O&M Cost for the Power Plant",null,0,null,{"$f":"IF(E$2=0,1,G162)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I162:S162)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Input the annual O&M cost for the Field (including production pumps)",null,0,null,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Fraction of operator labor assigned to field",null,0,{"$f":"IF(E$2=0,0,IF(E164=G164,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G164,IF(E$7=1,G164,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor Rates Used",null,0]
["Operators",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G167)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I167:S167)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["maintenance mechanic",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G169)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I169:S169)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["electrician",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G171)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I171:S171)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["general maintenance labor",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G173)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I173:S173)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["facility manager/plant engineer",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G175)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I175:S175)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["operations manager",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G177)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I177:S177)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["clerical",null,0]
[null,null,0,null,{"$f":"IF(E$2=0,1,G179)","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I179:S179)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Labor multiplier (burdened labor cost)",null,0,{"$f":"IF(E$2=0,0,IF(E180=G180,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G180,IF(E$7=1,G180,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I180:S180)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Result: Number of O&M staff for Improved Scenario",null,-0.10000000000000009,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G181,IF(E$7=1,G181,1)))","v":0.7},null,0.7,null,0.8,0.8,0.8,0.8,0.8,null,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,0.7,0.7]
["Field Maintenance",null,0]
["Annual Maintenance non-labor (fraction of field cost)",null,-0.1333333333333333,{"$f":"IF(E$2=0,0,IF(E183=G183,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G183,IF(E$7=1,G183,1)))","v":0.66666666666666663},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I183:S183)","v":0.66666666666666663},null,{"$f":"1.2/1.5","v":0.79999999999999993},{"$f":"1.2/1.5","v":0.79999999999999993},0.79999999999999993,0.79999999999999993,0.79999999999999993,null,{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},{"$f":"1/1.5","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,null,null,null,null,null,null,null,null,null,0.66666666666666663,0.66666666666666663]
["Geothermal fluid treatment - chemical dosage",null,0,{"$f":"IF(E$2=0,0,IF(E184=G184,0,1))","v":0},1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Plant Maintenance",null,0]
["Annual O&M non-labor (fraction of plant cost)",null,-8.333333333333337E-2,{"$f":"IF(E$2=0,0,IF(E187=G187,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G187,IF(E$7=1,G187,1)))","v":0.83333333333333326},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I187:S187)","v":0.83333333333333326},null,{"$f":"1.65/1.8","v":0.91666666666666663},{"$f":"1.65/1.8","v":0.91666666666666663},0.91666666666666663,0.91666666666666663,0.91666666666666663,null,{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},{"$f":"1.5/1.8","v":0.83333333333333326},0.83333333333333326,0.83333333333333326,null,null,null,null,null,null,null,null,null,0.83333333333333326,0.83333333333333326]
["Cooling water treatment chemical dosage",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Chemical cost",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Geothermal Production Pump Maintenance",null,0]
["User adjustment for re-work cost (< 1)",null,0,{"$f":"IF(E$2=0,0,IF(E191=G191,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G191,IF(E$7=1,G191,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I191:S191)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["If No, input removal/installation cost",null,0]
["Removal or installation cost used",null,0,{"$f":"IF(E$2=0,0,IF(E193=G193,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G193,IF(E$7=1,G193,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I193:S193)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lineshaft pump operating life [p]",null,0,0,2,null,2,null,2,1,2,1,1,null,2,2,2,1,1,null,null,null,null,null,null,null,null,null,2,2]
["Shaft lubricating oil dosage [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Lubricating oil cost [o]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Submersible pump operating life [p]",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Taxes and Insurance (Plant & Well Field Capital Costs)",null,0,0,1,null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["POWER PLANT",null,0]
["Permitting Process Costs for Power Plant Construction",null,0,{"$f":"IF(E$2=0,0,IF(E200=G200,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G200,IF(E$8=1,G200,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I200:S200)","v":1},null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["Power Sales ",null,0.83333333333333326,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G201,IF(E$9=1,G201,1)))","v":2.5},null,2.5,null,{"$f":"25/'master list of 10-90s'!I50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!L50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!O50","v":1.6666666666666667},{"$f":"50/'master list of 10-90s'!R50","v":1.25},{"$f":"25/'master list of 10-90s'!U50","v":1.6666666666666667},null,{"$f":"25/'master list of 10-90s'!AB50","v":2.5},{"$f":"35/'master list of 10-90s'!AE50","v":2.3333333333333335},{"$f":"40/'master list of 10-90s'!AH50","v":2},{"$f":"50/'master list of 10-90s'!AK50","v":2},{"$f":"50/'master list of 10-90s'!AN50","v":1.6666666666666667},null,null,null,null,null,null,null,null,null,4,{"$f":"5/3","v":1.6666666666666667}]
["Number of independent power units",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G202,IF(E$6=1,G202,1)))","v":1},null,1,null,1,1,1,1,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1]
["\"Design Temperature for EGS Plant\"",null,0,null,0]
["Binary Power Plant",null,0]
["Brine Effectiveness Used",null,0,{"$f":"IF(E$2=0,0,IF(E205=G205,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G205,IF(E$6=1,G205,1)))","v":1},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I205:S205)","v":1},null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E207=G207,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G207,IF(E$6=1,G207,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I207:S207)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated Air-Cooled Condenser Cost",null,0]
["Adjustment to ACC cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E209=G209,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G209,IF(E$6=1,G209,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I209:S209)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated GF Heat Exchanger Cost",null,{"$f":"G210-K210","v":0}]
["Adjustment to GF HX cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E211=G211,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G211,IF(E$6=1,G211,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I211:S211)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Calculated WF Pump Cost",null,0]
["Adjustment to WF Pump cost",null,-3.0000000000000027E-2,{"$f":"IF(E$2=0,0,IF(E213=G213,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G213,IF(E$6=1,G213,1)))","v":0.9},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I213:S213)","v":0.9},null,0.93,null,0.93,null,0.93,null,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,-0.13,{"$f":"IF(E$2=0,0,IF(E215=G215,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G215,IF(E$6=1,G215,1)))","v":0.8},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I215:S215)","v":0.8},null,0.93,null,0.93,null,0.93,null,{"$f":"0.8","v":0.8},{"$f":"0.8","v":0.8},0.8,null,null,null,null,null,null,null,null,null,null,null,0.7,{"$f":"0.8","v":0.8}]
["Fixed Indirect Plant Cost",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G216,IF(E$6=1,G216,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Indirect Cost Percentage Multiplier",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G217,IF(E$6=1,G217,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Cost Change for Improved Plant",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G218,IF(E$6=1,G218,1)))","v":1},null,1,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Flash-Steam Power Plant",null,0]
["Component Efficiencies",null,0]
["Turbine Efficiency","x",0,{"$f":"IF(E$2=0,0,IF(E221=G221,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G221,IF(E$6=1,G221,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I221:S221)","v":0},null,null,{"$f":"82.5%/'master list of 10-90s'!L52","v":1.0312499999999998},null,{"$f":"82.5%/'master list of 10-90s'!R52","v":1.0312499999999998},null,null,null,null,null,{"$f":"85%/'master list of 10-90s'!AK52","v":1.0625},{"$f":"85%/'master list of 10-90s'!AN52","v":1.0625}]
["Pump Efficiency (CW and Condensate)","x",0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G222,IF(E$6=1,G222,1)))","v":0},null,0,null,null,{"$f":"78%/'master list of 10-90s'!L53","v":1.04},null,{"$f":"78%/'master list of 10-90s'!R53","v":1.04},null,null,null,null,null,{"$f":"80%/'master list of 10-90s'!AK53","v":1.0666666666666667},{"$f":"80%/'master list of 10-90s'!AN53","v":1.0666666666666667}]
["Calculated Brine Effectiveness",null,0,0]
["Adjust estimated equipment costs",null,0]
["Calculated Turbine-Generator Cost",null,0]
["Adjustment to T-G cost",null,0,{"$f":"IF(E$2=0,0,IF(E226=G226,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G226,IF(E$6=1,G226,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I226:S226)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Flash Vessel Cost",null,0]
["Adjustment to Flash Vessel Cost",null,0,{"$f":"IF(E$2=0,0,IF(E228=G228,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G228,IF(E$6=1,G228,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I228:S228)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Cooling Tower Cost",null,0]
["Adjustment to Cooling Tower cost",null,0,{"$f":"IF(E$2=0,0,IF(E230=G230,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G230,IF(E$6=1,G230,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I230:S230)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Condenser Cost",null,0]
["Adjustment to Condenser Cost",null,0,{"$f":"IF(E$2=0,0,IF(E232=G232,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G232,IF(E$6=1,G232,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I232:S232)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated Plant Pump Cost (no GF pumps)",null,0]
["Adjustment to Pump Cost",null,0,{"$f":"IF(E$2=0,0,IF(E234=G234,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G234,IF(E$6=1,G234,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I234:S234)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated NCG Removal System Cost",null,0]
["Adjustment to NCG Removal Cost",null,0,{"$f":"IF(E$2=0,0,IF(E236=G236,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G236,IF(E$6=1,G236,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I236:S236)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Calculated H2S Abatement System Cost",null,0]
["Adjustment to H2S Abatement Sys Cost",null,0,{"$f":"IF(E$2=0,0,IF(E238=G238,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G238,IF(E$6=1,G238,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I238:S238)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Construction Costs",null,0]
["Improvement multiplier",null,0,{"$f":"IF(E$2=0,0,IF(E240=G240,0,1))","v":0},{"$f":"IF(E$2=0,1,IF(E$3=1,G240,IF(E$6=1,G240,1)))","v":0},null,{"$f":"LOOKUP($E$12,$I$12:$S$12,I240:S240)","v":0},null,null,0.93,null,0.93,null,null,null,null,null,0.9,0.9]
["Indirect Cost Percentage Multiplier","x",0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G241,IF(E$6=1,G241,1)))","v":0},null,0,null,null,{"$f":"0.08/'master list of 10-90s'!L64","v":0.66666666666666674},null,{"$f":"0.08/'master list of 10-90s'!R64","v":0.66666666666666674},null,null,null,null,null,{"$f":"0.08/'master list of 10-90s'!AK64","v":0.66666666666666674},{"$f":"0.08/'master list of 10-90s'!AN64","v":0.66666666666666674}]
["Flash Plant Cost Used",null,0,0,{"$f":"IF(E$2=0,1,IF(E$3=1,G242,IF(E$6=1,G242,1)))","v":0},null,0,null,null,1,null,1,null,null,null,null,null,1,1]

{"sheet":"other input for cases","index":11,"n_rows":527,"n_cols":40,"rows_kept":527,"cut":false,"hidden":false,"merged":[[28,14,32,15],[153,13,153,14]]}
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!B1","v":"FCR"},{"$f":"'Input A1'!C1","v":"FCR"},{"$f":"'Input A1'!D1","v":"Hydrothermal"},{"$f":"'Input A1'!E1","v":"Temperature"},{"$f":"'Input A1'!F1","v":"Greenfield"},{"$f":"'Input A1'!G1","v":"Yes"},{"$f":"'Input A1'!H1","v":"Success Rate"},{"$f":"'Input A1'!I1","v":"Lump Sum"},{"$f":"'Input A1'!J1","v":"Low"},{"$f":"'Input A1'!K1","v":1},{"$f":"'Input A1'!L1","v":"surface"},{"$f":"'Input A1'!M1","v":"Jet"},null,{"$f":"'Input A1'!O1","v":0},{"$f":"'Input A1'!#REF!","v":{"$error":"#REF!"}},null,0]
[{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!B2","v":"EERE Approach"},{"$f":"'Input A1'!C2","v":"Inputted COE"},{"$f":"'Input A1'!D2","v":"EGS"},{"$f":"'Input A1'!E2","v":"Depth"},{"$f":"'Input A1'!F2","v":"Field Expansion"},{"$f":"'Input A1'!G2","v":"No"},{"$f":"'Input A1'!H2","v":"# of Wells"},{"$f":"'Input A1'!I2","v":"By Activity"},{"$f":"'Input A1'!J2","v":"Medium"},{"$f":"'Input A1'!K2","v":2},{"$f":"'Input A1'!L2","v":"direct contact"},{"$f":"'Input A1'!M2","v":"VacPump"},null,{"$f":"'Input A1'!O2","v":0},{"$f":"'Input A1'!P1","v":"Version (0 -DOE, 1 Public, 2 -Industry)"},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!J3","v":"High"},{"$f":"'Input A1'!K3","v":3},{"$f":"'Input A1'!L3","v":0},{"$f":"'Input A1'!M3","v":"Hybrid"}]
[]
[null,{"$f":"'Input A1'!B5","v":"Well Count"},{"$f":"'Input A1'!C5","v":"Lump Sum"},{"$f":"'Input A1'!D5","v":"Cost Curves"},{"$f":"'Input A1'!E5","v":"Smaller Diameter"},{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},{"$f":"'Input A1'!G5","v":"Lump Sum"},{"$f":"'Input A1'!H5","v":"k*A"},{"$f":"'Input A1'!I5","v":"Annual Decline Rate"},{"$f":"'Input A1'!J5","v":"Input Value"},{"$f":"'Input A1'!K5","v":"Yes"},{"$f":"'Input A1'!L5","v":"Input"},{"$f":"'Input A1'!M5","v":"Core Hole"}]
[null,{"$f":"'Input A1'!B6","v":"Confirmed Capacity"},{"$f":"'Input A1'!C6","v":"% Confirmation Drilling Cost"},{"$f":"'Input A1'!D6","v":"GETEM Estimate"},{"$f":"'Input A1'!E6","v":"Larger Diameter"},{"$f":"'Input A1'!F6","v":"Open Hole"},{"$f":"'Input A1'!G6","v":"Calculated"},{"$f":"'Input A1'!H6","v":"Fracture Flow"},{"$f":"'Input A1'!I6","v":"Annual Decline Rate"},{"$f":"'Input A1'!J6","v":"Input Value"},{"$f":"'Input A1'!K6","v":"Yes"},{"$f":"'Input A1'!L6","v":"Input"},{"$f":"'Input A1'!M6","v":"Slim Hole"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!M7","v":"Production Size"}]
[null,null,{"$f":"'Input A1'!C8","v":"Submersible"},{"$f":"'Input A1'!D8","v":"Power Sales"},{"$f":"'Input A1'!E8","v":"Binary"},{"$f":"'Input A1'!F8","v":"Power"},{"$f":"'Input A1'!G8","v":"Fixed"},{"$f":"'Input A1'!H8","v":"Performance"},{"$f":"'Input A1'!I8","v":"Fixed Cost"},{"$f":"'Input A1'!J8","v":"Input"},{"$f":"'Input A1'!K8","v":"≤115kV"},{"$f":"'Input A1'!L8","v":"Flat"},{"$f":"'Input A1'!M8","v":"Rural"}]
[null,null,{"$f":"'Input A1'!C9","v":"Lineshaft"},{"$f":"'Input A1'!D9","v":"Production Wells"},{"$f":"'Input A1'!E9","v":"Flash"},{"$f":"'Input A1'!F9","v":"Flow"},{"$f":"'Input A1'!G9","v":"Percent"},{"$f":"'Input A1'!H9","v":"Reference"},{"$f":"'Input A1'!I9","v":"Calculated"},{"$f":"'Input A1'!J9","v":"Calculate"},{"$f":"'Input A1'!K9","v":"230kV"},{"$f":"'Input A1'!L9","v":"Hilly"},{"$f":"'Input A1'!M9","v":"Suburban"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!K10","v":"500kV"},{"$f":"'Input A1'!L10","v":"Mountainous "},{"$f":"'Input A1'!M10","v":"Urban"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!L11","v":"Forested"}]
[null,null,{"$f":"'Input A1'!C12","v":"C"},{"$f":"'Input A1'!D12","v":"meter"},{"$f":"'Input A1'!E12","v":"C/km"},{"$f":"'Input A1'!F12","v":"kg/s"},{"$f":"'Input A1'!G12","v":"km"},{"$f":"'Input A1'!H12","v":"psi-h/1000lb"},{"$f":"'Input A1'!I12","v":"ΔC"},{"$f":"'Input A1'!J12","v":"meter"},{"$f":"'Input A1'!K12","v":"KJ/h-m^2-C"}]
[null,null,{"$f":"'Input A1'!C13","v":"F"},{"$f":"'Input A1'!D13","v":"ft"},{"$f":"'Input A1'!E13","v":"F/1000 ft"},{"$f":"'Input A1'!F13","v":"lb/hr"},{"$f":"'Input A1'!G13","v":"ft"},{"$f":"'Input A1'!H13","v":"kPa-s/kg"},{"$f":"'Input A1'!I13","v":"ΔF"},{"$f":"'Input A1'!J13","v":"inch"},{"$f":"'Input A1'!K13","v":"btu/h-sqft-F"}]
[null,null,null,null,null,{"$f":"'Input A1'!F14","v":"gpm"}]
[]
[null,null,{"$f":"'Input A1'!C16","v":"$/m^3"},{"$f":"'Input A1'!D16","v":"bar"},{"$f":"'Input A1'!E16","v":"cm"},{"$f":"'Input A1'!F16","v":"w-h/lb"},{"$f":"'Input A1'!G16","v":"kPa"},{"$f":"'Input A1'!H16","v":"mm-Hg"}]
[null,null,{"$f":"'Input A1'!C17","v":"$/acre-ft"},{"$f":"'Input A1'!D17","v":"psi"},{"$f":"'Input A1'!E17","v":"inch"},{"$f":"'Input A1'!F17","v":"kW-s/kg"},{"$f":"'Input A1'!G17","v":"psi"},{"$f":"'Input A1'!H17","v":"inch-Hg"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource",{"$f":"IF(Q33>0,\"There are differences between input here and that on the INPUT sheet - see cells that have a value of 1 in Column Q\",\" \")","v":" "},null,null,{"$f":"R75","v":"Resource Type"},null,null,{"$f":"U75","v":"Hydrothermal"},{"$f":"V75","v":"Hydrothermal"},{"$f":"W75","v":"Hydrothermal"},{"$f":"X75","v":"Hydrothermal"},{"$f":"Y75","v":"Hydrothermal"},null,{"$f":"AA75","v":"EGS"},{"$f":"AB75","v":"EGS"},{"$f":"AC75","v":"EGS"},null,{"$f":"AE75","v":"EGS"},{"$f":"AF75","v":"EGS"},null,null,null,{"$f":"AJ75","v":"Hydrothermal"},{"$f":"AK75","v":"EGS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case/Date",null,null,null,{"$f":"'master list of 10-90s'!E5","v":"EGS A"},null,null,"A","B","C","D","E",null,"A","B","C",null,"D","E",null,null,null,"C - Dec 2011","C - Dec 2011"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature",null,null,null,{"$f":"R77","v":"Temperature"},null,null,{"$f":"U77","v":140},175,175,225,140,null,{"$f":"AA77","v":100},150,{"$f":"AC77","v":175},null,{"$f":"AE77","v":250},{"$f":"AF77","v":325},null,null,null,{"$f":"AJ77","v":175},{"$f":"AK77","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depth",null,null,null,{"$f":"R78","v":"Depth"},null,null,1500,1500,1500,2500,2500,null,{"$f":"AA78","v":2000},2500,{"$f":"AC78","v":3000},null,{"$f":"AE78","v":3500},{"$f":"AF78","v":4000},null,null,null,1500,{"$f":"AK78","v":3000},null,{"$f":"SUM(AM39:AM398,AM453:AM527)","v":8},"F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversion System",null,null,{"$f":"SUM(Q34:Q527)","v":0},{"$f":"R398","v":"Plant type"},null,null,{"$f":"U398","v":"Binary"},{"$f":"V398","v":"Flash"},{"$f":"W398","v":"Binary"},{"$f":"X398","v":"Flash"},{"$f":"Y398","v":"Binary"},null,{"$f":"AA398","v":"Binary"},{"$f":"AB398","v":"Binary"},{"$f":"AC398","v":"Binary"},null,{"$f":"AE398","v":"Flash"},"Flash",null,null,null,{"$f":"AJ398","v":"Binary"},"Binary",null,{"$f":"SUM(AM39:AM449)","v":16},"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012},null,null,{"$f":"$R35","v":2012},{"$f":"$R35","v":2012},2012,2012,2012,null,{"$f":"$R35","v":2012},2012,2012,null,{"$f":"$R35","v":2012},2012,null,null,null,2011,2011,null,{"$f":"IF(AF35=INPUT!R35,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,null,null,null,"C","C","C","C","C"]
[null,null,null,null,{"$f":"MIN(E38:M71)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,{"$f":"MIN(E39:E47)","v":0},null,null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,{"$f":"IF(R39=INPUT!R39,0,1)","v":0},{"$f":"INPUT!R39","v":2011},null,null,{"$f":"$R39","v":2011},{"$f":"$R39","v":2011},2011,2011,2011,null,{"$f":"$R39","v":2011},2011,2011,null,{"$f":"$R39","v":2011},2011,null,null,null,2010,2010,null,{"$f":"IF(AF39=INPUT!R39,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC40=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Utilization Factor",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Contingency",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",{"$f":"IF(R42=INPUT!R42,0,1)","v":0},1.7500000000000002E-2,null,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,null,null,null,1.7500000000000002E-2,1.7500000000000002E-2,null,{"$f":"IF(AF42=INPUT!R42,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,{"$f":"IF(R43=INPUT!R43,0,1)","v":0},3.5000000000000003E-2,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,{"$f":"IF(AF43=INPUT!R43,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",{"$f":"IF(R45=INPUT!R45,0,1)","v":0},0.39200000000000002,null,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,null,null,null,0.39200000000000002,0.39200000000000002,null,{"$f":"IF(AF45=INPUT!R45,0,1)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,0,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,{"$f":"IF(R48=INPUT!R48,0,1)","v":0},"EERE Approach",null,null,"EERE Approach","EERE Approach","EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach",null,null,null,"EERE Approach","EERE Approach",null,{"$f":"IF(AF48=INPUT!R48,0,1)","v":0}]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E50:M59)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Project Initiation",null,null,{"$f":"IF(R50=INPUT!R50,0,1)","v":0},2009,null,null,2009,2009,2009,2009,2009,null,2009,2009,2009,null,2009,2009,null,null,null,2009,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Permitting Exploration/Confirmation",null,null,{"$f":"IF(R51=INPUT!R51,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R52,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R53,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Utilization Permit (Well Field and Plant)",null,null,{"$f":"IF(R54=INPUT!R54,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1]
[null,null,null,null,{"$f":"IF(#REF!=R55,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(#REF!=R56,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning"]
[null,null,null,null,{"$f":"IF(#REF!=R59,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",{"$f":"IF(R59=INPUT!R59,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF59=INPUT!R59,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,{"$f":"IF(R62=INPUT!R62,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,{"$f":"IF(AK62=AC62,\" \",\"***\")","v":"***"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,{"$f":"IF(R63=INPUT!R63,0,1)","v":0},0.3,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,{"$f":"IF(R64=INPUT!R64,0,1)","v":0},0.15,null,null,0.15,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,null,0.15,0.15,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,{"$f":"IF(R65=INPUT!R65,0,1)","v":0},7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,null,"***"]
[{"$f":"'Input A1'!A49","v":1},null,null,null,{"$f":"MIN(E67:E71)","v":0},null,null,null,null,null,null,null,null,"Inflation",null,null,{"$f":"IF(R66=INPUT!R66,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,{"$f":"IF(R68=INPUT!R68,0,1)","v":0},0.2,null,null,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,null,0.2,0.2,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,{"$f":"IF(R69=INPUT!R69,0,1)","v":0},0.32,null,null,0.32,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,null,0.32,0.32,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,{"$f":"IF(R70=INPUT!R70,0,1)","v":0},0.192,null,null,0.192,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,null,0.192,0.192,null,"***"]
[null,null,null,null,{"$f":"IF(AC71=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Year 4",null,null,{"$f":"IF(R71=INPUT!R71,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152,null,"***"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,{"$f":"IF(R72=INPUT!R72,0,1)","v":0},0.1152,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,{"$f":"IF(R73=INPUT!R73,0,1)","v":0},5.7599999999999998E-2,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,"Resource Type",null,null,"Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal",null,"EGS","EGS","EGS",null,"EGS","EGS",null,null,null,"Hydrothermal","EGS",null,{"$f":"IF(AF75=INPUT!R75,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,"Temperature",null,null,140,175,175,225,140,null,100,150,175,null,250,325,null,null,null,175,175,null,{"$f":"IF(AF77=INPUT!R77,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,"Depth",null,null,1500,1500,1500,2500,2500,null,2000,2500,3000,null,3500,4000,null,null,null,1500,3000,null,{"$f":"IF(AF78=INPUT!R78,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E80:E157)","v":0},null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,{"$f":"MIN(E81:E83)","v":0},null,null,null,null,null,null,null,null,"Exploration Parameters:",null,{"$f":"IF(R82<'Input A1'!A151,\"Stop - The Potential Resource Found is less than Net Plant Power\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,{"$f":"IF(R81=INPUT!R81,0,1)","v":0},"Greenfield",null,null,"Greenfield","Greenfield","Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield",null,null,null,"Greenfield","Greenfield",null,{"$f":"IF(AF81=INPUT!R81,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC82=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",{"$f":"IF(R82=INPUT!R82,0,1)","v":0},300,null,null,300,300,300,300,300,null,300,300,300,null,300,300,null,null,null,300,300,null,{"$f":"IF(AF82=INPUT!R82,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,{"$f":"IF(R83=INPUT!R83,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF83=INPUT!R83,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E88:E150)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",{"$f":"IF(R86=INPUT!R86,0,1)","v":0},60000,null,null,60000,60000,60000,60000,60000,null,60000,60000,60000,null,60000,60000,null,null,null,0,0,null,{"$f":"IF(AF86=INPUT!R86,0,1)","v":0}]
[]
[{"$f":"'Input A1'!A88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Pre-Drilling Costs Determined for Each Site?",null,null,{"$f":"IF(R88=INPUT!R88,0,1)","v":0},"Lump Sum",null,null,"Lump Sum","Lump Sum","Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum","Lump Sum",null,"Lump Sum","Lump Sum",null,null,null,"Lump Sum","Lump Sum",null,{"$f":"IF(AF88=INPUT!R88,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC89=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E91:E150)","v":0},null,null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Survey of Existing Information  "]
[null,null,null,null,{"$f":"IF(AC92=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E95:E104)","v":0},null,null,null,null,null,null,null,null,"Field Work  "]
[null,null,null,null,{"$f":"IF(AC95=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null," default value"]
[]
[null,null,null,null,{"$f":"IF(AC97=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC99=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Rock & Soil Sample Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC101=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Soil Gas Flux Analysis","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC103=1,1,0)","v":0},null,null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy","No"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis"]
[null,null,null,null,{"$f":"IF(AC106=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)","Yes"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E109:E118)","v":0},null,null,null,null,null,null,null,null,"Remote Sensing "]
[null,null,null,null,{"$f":"IF(AC109=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Multispectral imaging  ","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC111=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Hyperspectral imaging","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC113=1,1,0)","v":0},null,null,null,null,null,null,null,null,"LiDAR","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC115=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aerial Photography","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC117=1,1,0)","v":0},null,null,null,null,null,null,null,null,"FLIR","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E120:E139)","v":0},null,null,null,null,null,null,null,null,"Geophysics"]
[null,null,null,null,{"$f":"IF(AC120=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Gravity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC122=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Aeromagnetic","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC124=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC126=1,1,0)","v":0},null,null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC128=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC130=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Single Borehole and cross well seismic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC132=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Direct Current / Resistivity","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC134=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Self-Potential","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC136=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Electromagnetic","No"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC138=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Magnetotelluric","No"," default value"]
[]
[null,null,null,null,{"$f":"MIN(E141:M144)","v":0},null,null,null,null,null,null,null,null,"Temperature Gradient Measurements"]
[null,null,null,null,{"$f":"IF(AC141=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drill Temperature Gradient holes","Yes"," default value"]
[]
[null,null,null,null,{"$f":"IF(AC143=1,1,0)","v":0},null,null,null,null,null,null,null,null,"2-meter probes","Yes"," default value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting"]
[null,null,null,null,{"$f":"IF(AC146=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null," default value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,50000,50000,50000,50000,50000,null,50000,50000,50000,null,50000,50000,null,null,null,50000,50000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs "]
[null,null,null,null,{"$f":"IF(AC149=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null," default value"]
[]
[null,null,null,null,{"$f":"MIN(E152:E154)","v":0},null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF('Input A1'!A81+'Input A1'!A82+'Input A1'!A152=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "}]
[{"$f":"'Input A1'!A152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,{"$f":"IF(R152=INPUT!R152,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF152=INPUT!R152,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole, and full-sized wells drilled)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Exploration/Confirmation Phases ",null,"per site",null,"permitting cost",null,null,125000,125000,125000,125000,125000,null,250000,250000,250000,null,250000,250000,null,null,null,125000,125000,null,{"$f":"IF(AF155=INPUT!R155,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,"per site",{"$f":"IF(R157=INPUT!R157,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF157=INPUT!R157,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E160:E186)","v":0},null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E162:E172)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,"unsuccessful wells",null,null,2,2,2,2,2,null,1.5,1.5,1.5,null,1.5,1.5,null,null,null,2,0,null,{"$f":"IF(AF161=INPUT!R161,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC162=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,{"$f":"IF(R163=INPUT!R163,0,1)","v":0},"Well Count",null,null,"Well Count","Well Count","Well Count","Well Count","Well Count",null,"Well Count","Well Count","Well Count",null,"Well Count","Well Count",null,null,null,"Well Count","Well Count",null,{"$f":"IF(AF163=INPUT!R163,0,1)","v":0}]
[{"$f":"'Input A1'!B164","v":18.46495834080114},null,null,null,{"$f":"IF(AC164=1,1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,"count",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,"%",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,"MW / Well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,"count"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,R169<2),\"Stop - 2 successful confirmation wells required for EGS\",\" # of Successful Confirmation Wells\")","v":"Stop - 2 successful confirmation wells required for EGS"},null,"count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC172=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E175:E186)","v":0},null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Cost during Confirmation Phase",null,"per site",{"$f":"IF(R174=INPUT!R174,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF174=INPUT!R174,0,1)","v":0}]
[{"$f":"'Input A1'!A175","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,{"$f":"IF(R175=INPUT!R175,0,1)","v":0},"% Confirmation Drilling Cost",null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,{"$f":"IF(AF175=INPUT!R175,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,{"$f":"IF(AC177=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,null,null,null,{"$f":"2500000","v":2500000},2500000,2500000,2500000,2500000,null,null,null,null,null,null,null,null,null,null,{"$f":"2500000","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,{"$f":"IF(AC179=1,1,0)","v":0},null,null,null,null,null,null,null,null,"% of total confirmation costs attributed to non-drilling activities (exclusive of stimulation & permitting)",null,null,{"$f":"IF(R179=INPUT!R179,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.06,0.05,null,{"$f":"IF(AF179=INPUT!R179,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!A75=1,'Input A1'!A181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"'Input A1'!A181","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF181=INPUT!R181,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC183=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,"$ / injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E185:E186)","v":0},null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,{"$f":"IF(AC185=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,"Test Cost",null,null,150000,150000,150000,150000,150000,null,500000,500000,500000,null,500000,500000,null,null,null,150000,500000,null,{"$f":"IF(AF185=INPUT!R185,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Well Testing Cost"]
[null,null,null,null,{"$f":"MIN(E188:E237)","v":0},null,null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,null,null,null,{"$f":"MIN(E189:E194)","v":0},null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,null,null,null,{"$f":"IF(AC189=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC190=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,{"$f":"IF(R190=INPUT!R190,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF190=INPUT!R190,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF192=INPUT!R192,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,{"$f":"IF(R193=INPUT!R193,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF193=INPUT!R193,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC194=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E196:E228)","v":0},null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[{"$f":"'Input A1'!A197","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Curves"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well size",null,null,null,"Well Diameter",null,null,"Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter",null,"Larger Diameter","Larger Diameter","Larger Diameter",null,"Smaller Diameter","Smaller Diameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost - Cost Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM Estimates","This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,"Perforated / Slotted Liner",null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Perforated / Slotted Liner","Perforated / Slotted Liner"]
[{"$f":"'Input A1'!B220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,"inch",null,8.625,null,null,8.625,8.625,8.625,8.625,8.625,null,8.625,8.625,8.625,null,8.625,8.625,null,null,null,8.625,8.625]
[{"$f":"'Input A1'!B221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!D208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,"inch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,"m / hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Bit Life",null,"hrs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Casing Cost Determined",null,"$ / lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Cost Multiplier Used for Casing Exposed to Geofluid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Baseline Cement Cost",null,"$/ft^3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate"]
[null,null,null,null,{"$f":"MIN(E223:E228)","v":0},null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,"Reference",null,null,"Reference","Reference","Reference","Reference","Reference",null,"Reference","Reference","Reference",null,"Reference","Reference",null,null,null,"Reference","Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC225=1,1,0)","v":0},null,null,null,null,null,null,null,null," Production Well Cost Used",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,"$ / well"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC228=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E230:E237)","v":0},null,null,null,null,null,null,null,null,"Other Field Costs :"]
[{"$f":"'Input A1'!A230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,{"$f":"IF(R230=INPUT!R230,0,1)","v":0},"Fixed Cost",null,null,"Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost",null,null,null,"Fixed Cost","Fixed Cost",null,{"$f":"IF(AF230=INPUT!R230,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,"$/well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psid",null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,{"$f":"IF(AC236=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,"$ / well"]
[null,null,null,null,{"$f":"IF(AC237=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,"% ",{"$f":"IF(R237=INPUT!R237,0,1)","v":0},0.05,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.05,0.05,null,{"$f":"IF(AF237=INPUT!R237,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E240:M284)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,{"$f":"IF(AC241=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A75","v":1},null,null,null,{"$f":"MIN(E243:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"'Input A1'!A243","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,"Stimulation?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF243=INPUT!R243,0,1)","v":0}]
[{"$f":"'Input A1'!A244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,{"$f":"IF(R244=INPUT!R244,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Inputted Value","Inputted Value","Inputted Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF244=INPUT!R244,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC246=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,"$ /injection well",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[{"$f":"'Input A1'!A244","v":0},null,null,null,{"$f":"MIN(E248:E252)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC248=1,1,0)","v":0},null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,"km",null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"IF(AC249=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,null,null,null,200000,200000,200000,200000,200000,null,null,null,null,null,null,null,null,null,null,200000]
[null,null,null,null,{"$f":"IF(AC250=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,"$ / ft^2",null,null,null,null,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,{"$f":"IF(R251=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,null,null,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,"$ / well"]
[null,null,null,null,{"$f":"MIN(E254:E261)","v":0},null,null,null,null,null,null,null,null,"Hydraulic Drawdown ",{"$f":"IF(A257=1,\"Calculated pump depth exceeds resource depth - decrease well flow rate or drawdown\",\" \")","v":" "}]
[{"$f":"'Input A1'!A254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,{"$f":"IF(R254=INPUT!R254,0,1)","v":0},"Input Value",null,null,"Inputted Value","Inputted Value","Input Value","Input Value","Input Value",null,"Input Value","Input Value","Input Value",null,"Input Value","Input Value",null,null,null,"Inputted Value","Inputted Value",null,{"$f":"IF(AF254=INPUT!R254,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC255=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,{"$f":"IF(R256=INPUT!R256,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF256=INPUT!R256,0,1)","v":0}]
[{"$f":"'Input A1'!A257","v":0},null,null,null,{"$f":"MIN(E258:E261)","v":0},null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"'Input A1'!A258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,"k*A",null,null,"k*A","k*A","k*A","k*A","k*A",null,"k*A","k*A","k*A",null,"k*A","k*A",null,null,null,"k*A","k*A"]
[{"$f":"'Input A1'!A267","v":0},null,null,null,{"$f":"IF(AC259=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,"Darcy",null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,0.5]
[null,null,null,null,{"$f":"IF(AC260=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Height",null,"meter",null,null,null,null,200,200,200,200,200,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,{"$f":"IF(AC261=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Reservoir Width",null,"meter",null,null,null,null,800,800,800,800,800,null,null,null,null,null,null,null,null,null,null,800]
[null,null,null,null,{"$f":"MIN(E263:E280)","v":0},null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,"ΔC"]
[{"$f":"'Input A1'!A264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,{"$f":"IF(R264=INPUT!R264,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No",null,{"$f":"IF(AF264=INPUT!R264,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC265=1,1,0)","v":0},null,null,null,null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,"ΔC",{"$f":"IF(R265=INPUT!R265,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,{"$f":"IF(AF265=INPUT!R265,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"Stop - Must Use Carslaw-Jaeger solution for thermal decline when calculating stimulation cost\",\" \")","v":" "}]
[{"$f":"'Input A1'!A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",{"$f":"IF(AND('Input A1'!A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Must use Carslaw & Jaeger Solution\",\" \")","v":" "},null,{"$f":"IF(R267=INPUT!R267,0,1)","v":0},"Annual Decline Rate",null,null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate","Annual Decline Rate",null,"Annual Decline Rate","Annual Decline Rate",null,null,null,"Annual Decline Rate","Annual Decline Rate",null,{"$f":"IF(AF267=INPUT!R267,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC268=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E270:E280)","v":0},null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction"]
[null,null,null,null,{"$f":"IF(AC270=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture aperture",null,"inch",null,null,null,null,0.125,0.125,0.125,0.125,0.125,null,null,null,null,null,null,null,null,null,null,0.125]
[null,null,null,null,{"$f":"IF(AC271=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture width",null,"ft",null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,500]
[]
[null,null,null,null,{"$f":"IF(AC273=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,null,null,null,8,8,8,8,8,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,{"$f":"IF(AC274=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,"deg",null,null,null,null,15,15,15,15,15,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,{"$f":"IF(AC275=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,{"$f":"IF(AC277=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,"J/m-day-C",null,259200,null,null,{"$f":"3*3600*24","v":259200},259200,259200,259200,259200,null,259200,259200,259200,null,259200,259200,null,null,null,{"$f":"3*3600*24","v":259200},259200]
[null,null,null,null,{"$f":"IF(AC278=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,"J/kg-C",null,950,null,null,950,950,950,950,950,null,950,950,950,null,950,950,null,null,null,950,950]
[null,null,null,null,{"$f":"IF(AC279=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Density, rho",null,"kg/m^3",null,2600,null,null,2600,2600,2600,2600,2600,null,2600,2600,2600,null,2600,2600,null,null,null,2600,2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,"m^2/day"]
[null,null,null,null,{"$f":"MIN(E282:E284)","v":0},null,null,null,null,null,null,null,null,"Water Loss "]
[null,null,null,null,{"$f":"IF(AC282=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,"Makeup?",null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","Yes",null,{"$f":"IF(AF283=INPUT!R283,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC284=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E286:E324)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,{"$f":"IF(AC286=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E288:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!C288","v":0},null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,"Pumped?",null,null,"Yes","No","Yes","No","Yes",null,"Yes","Yes","Yes",null,"No","No",null,null,null,"Yes","Yes",null,{"$f":"IF(AF288=INPUT!R288,0,1)","v":1}]
[]
[{"$f":"'Input A1'!A290","v":1},null,null,null,{"$f":"MIN(E291:E301)","v":0},null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,{"$f":"IF(R290=INPUT!R290,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF290=INPUT!R290,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C291=1,\"Inputted depth exceeds resource depth\",\" \")","v":" "}]
[null,null,null,null,{"$f":"IF(AC292=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Production Pump setting depth",null,"meter"]
[null,null,null,null,{"$f":"MIN(E294:E301)","v":0},null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,{"$f":"IF(AC294=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",{"$f":"IF(R294=INPUT!R294,0,1)","v":0},50,null,null,50,50,50,50,50,null,50,50,50,null,50,50,null,null,null,50,50,null,{"$f":"IF(AF294=INPUT!R294,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch"]
[null,{"$f":"'Well Field Dvlpmnt A2'!E283","v":12.347},{"$f":"R296+1","v":10.625},null,{"$f":"IF(AC296=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Inside diameter of production pump casing",null,"inch",{"$f":"IF(R296=INPUT!R296,0,1)","v":0},9.625,null,null,9.625,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,null,9.625,9.625,null,null,null,9.625,9.625,null,{"$f":"IF(AF296=INPUT!R296,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,"ft",{"$f":"IF(R297=INPUT!R297,0,1)","v":0},1.4999999999999999E-4,null,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,1.4999999999999999E-4,1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4,null,{"$f":"IF(AF297=INPUT!R297,0,1)","v":0}]
[{"$f":"'Input A1'!A298","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "},null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,"Production Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF299=INPUT!R299,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[]
[{"$f":"'Input A1'!B303","v":0},{"$f":"'Input A1'!K303","v":0},null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,{"$f":"IF(R303=INPUT!R303,0,1)","v":0},"Lineshaft",null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft",null,null,null,"Lineshaft","Lineshaft",null,{"$f":"IF(AF303=INPUT!R303,0,1)","v":0}]
[{"$f":"'Input A1'!A304","v":1},null,null,null,{"$f":"MIN(E305:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,{"$f":"IF(R304=INPUT!R304,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF304=INPUT!R304,0,1)","v":0}]
[]
[null,null,null,null,{"$f":"IF(AC306=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input Installed Production Pump Cost"]
[null,null,null,null,{"$f":"MIN(E308:E312)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,{"$f":"IF(AC308=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",{"$f":"IF(R308=INPUT!R308,0,1)","v":0},45,null,null,45,45,45,45,45,null,45,45,45,null,45,45,null,null,null,45,45,null,{"$f":"IF(AF308=INPUT!R308,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC309=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",{"$f":"IF(R309=INPUT!R309,0,1)","v":0},5,null,null,5,5,5,5,5,null,5,5,5,null,5,5,null,null,null,5,5,null,{"$f":"IF(AF309=INPUT!R309,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC310=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Other Costs",null,null,{"$f":"IF(R310=INPUT!R310,0,1)","v":0},10000,null,null,10000,10000,10000,10000,10000,null,10000,10000,10000,null,10000,10000,null,null,null,10000,10000,null,{"$f":"IF(AF310=INPUT!R310,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,"each"]
[null,null,null,null,{"$f":"IF(R312=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E314:E324)","v":0},null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,{"$f":"IF(AC314=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",{"$f":"IF(R314=INPUT!R314,0,1)","v":0},40,null,null,40,40,40,40,40,null,40,40,40,null,40,40,null,null,null,40,40,null,{"$f":"IF(AF314=INPUT!R314,0,1)","v":0}]
[{"$f":"'Input A1'!A197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,"Injection Interval Configuration",null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Perforated / Slotted Liner",null,{"$f":"IF(AF316=INPUT!R316,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,"inch",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "," "," ",null," "," ",null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,{"$f":"IF(R319=INPUT!R319,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF319=INPUT!R319,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[{"$f":"'Input A1'!A322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,{"$f":"IF(R322=INPUT!R322,0,1)","v":0},"No",null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No",null,{"$f":"IF(AF322=INPUT!R322,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC323=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1]
[null,null,null,null,{"$f":"MIN(E328:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,{"$f":"MIN(E329:E330)","v":0},null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,{"$f":"IF(R328=INPUT!R328,0,1)","v":0},"Calculate",null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF328=INPUT!R328,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC329=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"IF(AC330=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,"¢ per kW-hr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,"¢ per kW-hr"]
[null,null,null,null,{"$f":"MIN(E335:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,{"$f":"MIN(E336:E356)","v":0},null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,{"$f":"IF(AC336=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,{"$f":"IF(R336=INPUT!R336,0,1)","v":0},0.25,null,null,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,null,0.25,0.25,null,null,null,0.25,0.25,null,{"$f":"IF(AF336=INPUT!R336,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E339:E353)","v":0},null,null,null,null,null,null,null,null,"Labor Rates Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operators",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC339=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"maintenance mechanic",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC341=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"electrician",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC343=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"general maintenance labor",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC345=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"facility manager/plant engineer",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC347=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"operations manager",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC349=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"clerical",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC351=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null," GETEM default value"]
[null,null,null,null,{"$f":"IF(AC353=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"enter multiplier",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC356=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario"]
[null,null,null,null,{"$f":"MIN(E358:E360)","v":0},null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,{"$f":"IF(AC358=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC359=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",{"$f":"IF(R359=INPUT!R359,0,1)","v":0},0.5,null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,null,0.5,0.5,null,null,null,0.5,0.5,null,{"$f":"IF(AF359=INPUT!R359,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC360=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"GF chemicals",null,null,0,10,0,10,0,null,0,0,0,null,10,10,null,null,null,0,0,null,{"$f":"IF(AF360=INPUT!R360,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E362:E364)","v":0},null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,{"$f":"IF(AC362=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"IF(AC363=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",{"$f":"IF(R363=INPUT!R363,0,1)","v":0},10,null,null,10,10,10,10,10,null,10,10,10,null,10,10,null,null,null,10,10,null,{"$f":"IF(AF363=INPUT!R363,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC364=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,"Plant chemicals",null,null,0,1,0,1,0,null,null,null,null,null,1,1,null,null,null,0.5,0.5,null,{"$f":"IF(AF364=INPUT!R364,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E366:E379)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost"]
[null,null,null,null,{"$f":"IF(R368=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,{"$f":"IF(R368=INPUT!R368,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF368=INPUT!R368,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,{"$f":"IF(R371=INPUT!R371,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF371=INPUT!R371,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost"]
[null,null,null,null,{"$f":"IF(AC373=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Removal or installation cost used"]
[null,null,null,null,{"$f":"IF(AC374=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]"]
[null,null,null,null,{"$f":"IF(AC376=1,1,0)","v":1},null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,"ppm",{"$f":"IF(R376=INPUT!R376,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF376=INPUT!R376,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC377=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,"$/gal",{"$f":"IF(R377=INPUT!R377,0,1)","v":0},4,null,null,4,4,4,4,4,null,4,4,4,null,4,4,null,null,null,4,4,null,{"$f":"IF(AF377=INPUT!R377,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC378=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",{"$f":"IF(R378=INPUT!R378,0,1)","v":0},2,null,null,2,2,2,2,2,null,2,2,2,null,2,2,null,null,null,2,2,null,{"$f":"IF(AF378=INPUT!R378,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,{"$f":"IF(R380=INPUT!R380,0,1)","v":0},7.4999999999999997E-3,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"IF(AF380=INPUT!R380,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E382:E527)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)"]
[{"$f":"'Input A1'!A383","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,{"$f":"IF(R383=INPUT!R383,0,1)","v":0},"Yes",null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes",null,{"$f":"IF(AF383=INPUT!R383,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,{"$f":"IF(R384=INPUT!R384,0,1)","v":0},"≤115kV",null,null,"≤115kV","≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV",null,null,null,"≤115kV","≤115kV",null,{"$f":"IF(AF384=INPUT!R384,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,{"$f":"IF(R385=INPUT!R385,0,1)","v":0},"Flat",null,null,"Flat","Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat",null,"Flat","Flat",null,null,null,"Flat","Flat",null,{"$f":"IF(AF385=INPUT!R385,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,{"$f":"IF(R386=INPUT!R386,0,1)","v":0},"Rural",null,null,"Rural","Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural",null,"Rural","Rural",null,null,null,"Rural","Rural",null,{"$f":"IF(AF386=INPUT!R386,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,{"$f":"IF(R389=INPUT!R389,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF389=INPUT!R389,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,{"$f":"IF(R390=INPUT!R390,0,1)","v":0},0,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,null,{"$f":"IF(AF390=INPUT!R390,0,1)","v":0}]
[null,null,null,null,{"$f":"MIN(E392:E398)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[{"$f":"'Input A1'!A392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,{"$f":"IF(R392=INPUT!R392,0,1)","v":0},"Power Sales",null,null,"Power Sales","Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales",null,null,null,"Power Sales","Power Sales",null,{"$f":"IF(AF392=INPUT!R392,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",null,"Most Likely",null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,null,null,null,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,{"$f":"IF(R395=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Number of independent power units",null,null,{"$f":"IF(R395=INPUT!R395,0,1)","v":0},1,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,null,{"$f":"IF(AF395=INPUT!R395,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to adjusting flow requirement or changing power output",null,{"$f":"IF(AND('Input A1'!A392=1,'Input A1'!A396=0),\"Change to 'Power'\",\" \")","v":" "},{"$f":"IF(R396=INPUT!R396,0,1)","v":0},"Power",null,null,"Power","Power","Power","Power","Power",null,"Power","Power","Power",null,"Power","Power",null,null,null,"Power","Power",null,{"$f":"IF(AF396=INPUT!R396,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System",{"$f":"IF(AND('Input A1'!A267=1,'Input A1'!A398=0),\"Stop- must use Annual Decline Rate for Thermal Drawdown with Flash plant\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,"Plant type",null,null,"Binary","Flash","Binary","Flash","Binary",null,"Binary","Binary","Binary",null,"Flash","Flash",null,null,null,"Binary","Binary",null,{"$f":"IF(AF398=INPUT!R398,0,1)","v":1}]
[null,null,null,null,{"$f":"MIN(E400:E452)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,{"$f":"MIN(E401:E409)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,"w-h/lb"]
[{"$f":"'Input A1'!A402","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,{"$f":"IF(R402=INPUT!R402,0,1)","v":0},"Calculate",null,null,"Calculate",null,"Calculate",null,"Calculate",null,"Calculate","Calculate","Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,{"$f":"IF(AF402=INPUT!R402,0,1)","v":1}]
[{"$f":"'Input A1'!C403","v":1.9802070123192195},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>R401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Stop - Inputted value exceeds maximum"},null,"w-h/lb",null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATE",null,null,"CALCULATE",null,"CALCULATE",null,"CALCULATE",null,"CALCULATE","CALCULATE","CALCULATE",null,null,null,null,null,null,"CALCULATE","CALCULATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,"w-h/lb"]
[]
[null,null,null,null,{"$f":"IF(AC408=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,"w-h/lb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW-s/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,"kW"]
[null,null,null,null,{"$f":"MIN(E412:E439)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,{"$f":"MIN(E413:E422)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,{"$f":"IF(R413=INPUT!R413,0,1)","v":0},"carbon stl",null,null,"carbon stl",null,"carbon stl",null,"carbon stl",null,"carbon stl","carbon stl","carbon stl",null,null,null,null,null,null,"carbon stl","carbon stl",null,{"$f":"IF(AF413=INPUT!R413,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,{"$f":"IF(R414=INPUT!R414,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"IF(AF414=INPUT!R414,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R416=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R418=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R420=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,"$/kW"]
[null,null,null,null,{"$f":"IF(R422=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,{"$f":"IF(R422=INPUT!R422,0,1)","v":0},1,null,null,1,null,1,null,1,null,1,1,1,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,{"$f":"MIN(E424:E429)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R424=INPUT!R424,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.05,0.05,null,{"$f":"IF(AF424=INPUT!R424,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R425=INPUT!R425,0,1)","v":0},0.05,null,null,0.05,null,0.05,null,0.05,null,0.05,0.05,0.05,null,null,null,null,null,null,0.04,0.04,null,{"$f":"IF(AF425=INPUT!R425,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs"]
[{"$f":"'Input A1'!A427","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R427=INPUT!R427,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"No","No",null,{"$f":"IF(AF427=INPUT!R427,0,1)","v":1}]
[null,null,null,null,{"$f":"IF(R428=#REF!,1,0)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,{"$f":"MIN(E431:M433)","v":0},null,null,null,null,null,null,null,null,"Indirect Project Costs"]
[{"$f":"'Input A1'!A431","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,{"$f":"IF(R431=INPUT!R431,0,1)","v":0},"Percent",null,null,"Percent",null,"Percent",null,"Percent",null,"Percent","Percent","Percent",null,null,null,null,null,null,"Percent","Percent",null,{"$f":"IF(AF431=INPUT!R431,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,2500000,null,null,2500000,null,2500000,null,2500000,null,2500000,2500000,2500000,null,null,null,null,null,null,2500000,2500000]
[null,null,null,null,{"$f":"IF(AC433=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,"Most Likely",null,null,"Most Likely",null,"Most Likely",null,"Most Likely",null,"Most Likely","Most Likely","Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A437","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,{"$f":"IF(R437=INPUT!R437,0,1)","v":0},"Yes",null,null,"Yes",null,"Yes",null,"Yes",null,"Yes","Yes","Yes",null,null,null,null,null,null,"Yes","Yes",null,{"$f":"IF(AF437=INPUT!R437,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,"$/kW",{"$f":"IF(R438=INPUT!R438,0,1)","v":0},0,null,null,0,null,0,null,0,null,0,0,0,null,null,null,null,null,null,0,0,null,{"$f":"IF(AF438=INPUT!R438,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,"$/kW"]
[null,null,null,null,{"$f":"MIN(E441:M447)","v":0},null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If the improved scenario includes improvements to the plant performance, a means must be defined for characterizing the cost of the improved plant.  GETEM calculates an installed cost based on the brine effectiveness – cost increases as the plant performance increases.  If the reference plant performance has been established by minimizing the LCOE, then improving performance and using GETEM’s calculation of the corresponding improved plant cost will result in an increased LCOE – i.e., no benefit from the performance improvement.  In lieu of using GETEM's cost for the improved performance plant, one can use the reference plant cost and apply a cost multiplier (it should probably be >1) to reflect the added cost for the performance improvement."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on calculated reference plant equipment cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,{"$f":"IF(R445=INPUT!R445,0,1)","v":0},"Performance",null,null,"Performance",null,"Performance",null,"Performance",null,"Performance","Performance","Performance",null,null,null,null,null,null,"Performance","Performance",null,{"$f":"IF(AF445=INPUT!R445,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,"$/kW"]
[null,null,null,null,{"$f":"IF(AC447=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Cost Change for Improved Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,{"$f":"IF(R450=INPUT!R450,0,1)","v":0},7.5,null,null,7.5,null,7.5,null,7.5,null,7.5,7.5,7.5,null,null,null,null,null,null,7.5,7.5,null,{"$f":"IF(AF450=INPUT!R450,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,"acre",null,null,null,null,16.108405953303158,null,16.108405953303158,null,16.108405953303158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre/MW",null,null,null,null,0.78450497116729301,null,0.78450497116729301,null,0.78450497116729301]
[null,null,null,null,{"$f":"MIN(E454:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,{"$f":"MIN(E455:E491)","v":0},null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",{"$f":"IF(R457=INPUT!R457,0,1)","v":0},14.7,null,null,null,14.7,null,14.7,null,null,null,null,null,null,14.7,14.7,null,null,null,null,null,null,{"$f":"IF(AF457=INPUT!R457,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,{"$f":"IF(R460=INPUT!R460,0,1)","v":0},0.98,null,null,null,0.98,null,0.98,null,null,null,null,null,null,0.98,0.98,null,null,null,null,null,null,{"$f":"IF(AF460=INPUT!R460,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,{"$f":"IF(R463=INPUT!R463,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF463=INPUT!R463,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",{"$f":"IF(R464=INPUT!R464,0,1)","v":0},2,null,null,null,2,null,2,null,null,null,null,null,null,2,2,null,null,null,null,null,null,{"$f":"IF(AF464=INPUT!R464,0,1)","v":0}]
[{"$f":"'Input A1'!A465","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",{"$f":"IF(AND(A398=1,A75=1),\"Must input pressure with EGS\",\" \")","v":" "},null,{"$f":"IF(R465=INPUT!R465,0,1)","v":0},"Calculate",null,null,null,"Calculate",null,"Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,null,null,null,null,null,{"$f":"IF(AF465=INPUT!R465,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input High Pressure Flash pressure",null,"psi",{"$f":"IF(R466=INPUT!R466,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF466=INPUT!R466,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Low Pressure Flash pressure",null,"psi",{"$f":"IF(R467=INPUT!R467,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF467=INPUT!R467,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated High Pressure Flash pressure",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,"psi",null," ",null,null,null," ",null," ",null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",{"$f":"IF(R471=INPUT!R471,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF471=INPUT!R471,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",{"$f":"IF(R472=INPUT!R472,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF472=INPUT!R472,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",{"$f":"IF(R474=INPUT!R474,0,1)","v":0},"surface",null,null,null,"surface",null,"surface",null,null,null,null,null,null,"surface","surface",null,null,null,null,null,null,{"$f":"IF(AF474=INPUT!R474,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",{"$f":"IF(R475=INPUT!R475,0,1)","v":0},65,null,null,null,65,null,65,null,null,null,null,null,null,65,65,null,null,null,null,null,null,{"$f":"IF(AF475=INPUT!R475,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",{"$f":"IF(R477=INPUT!R477,0,1)","v":0},7.5,null,null,null,7.5,null,7.5,null,null,null,null,null,null,7.5,7.5,null,null,null,null,null,null,{"$f":"IF(AF477=INPUT!R477,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,"F",{"$f":"IF(R478=INPUT!R478,0,1)","v":0},5,null,null,null,5,null,5,null,null,null,null,null,null,5,5,null,null,null,null,null,null,{"$f":"IF(AF478=INPUT!R478,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser NCG partial pressure",null,"inch-Hg",null,"estimated value",null,null,null,"estimated value",null,"estimated value",null,null,null,null,null,null,"estimated value","estimated value",null,null,null,null,null,null,{"$f":"IF(AF479=INPUT!R479,0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,{"$f":"IF(R482=INPUT!R482,0,1)","v":0},44,null,null,null,44,null,44,null,null,null,null,null,null,44,44,null,null,null,null,null,null,{"$f":"IF(AF482=INPUT!R482,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",{"$f":"IF(R484=INPUT!R484,0,1)","v":0},"Hybrid",null,null,null,"Hybrid",null,"Hybrid",null,null,null,null,null,null,"Hybrid","Hybrid",null,null,null,null,null,null,{"$f":"IF(AF484=INPUT!R484,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,{"$f":"IF(R485=INPUT!R485,0,1)","v":0},3,null,null,null,3,null,3,null,null,null,null,null,null,3,3,null,null,null,null,null,null,{"$f":"IF(AF485=INPUT!R485,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,{"$f":"IF(R486=INPUT!R486,0,1)","v":0},0.7,null,null,null,0.7,null,0.7,null,null,null,null,null,null,0.7,0.7,null,null,null,null,null,null,{"$f":"IF(AF486=INPUT!R486,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"High Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,"psi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bar"]
[null,null,null,null,{"$f":"IF(AC491=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness"]
[null,null,null,null,{"$f":"MIN(E493:E527)","v":0},null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",{"$f":"IF(R494=INPUT!R494,0,1)","v":0},350,null,null,null,350,null,350,null,null,null,null,null,null,350,350,null,null,null,null,null,null,{"$f":"IF(AF494=INPUT!R494,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",{"$f":"IF(R495=INPUT!R495,0,1)","v":0},200,null,null,null,200,null,200,null,null,null,null,null,null,200,200,null,null,null,null,null,null,{"$f":"IF(AF495=INPUT!R495,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,{"$f":"IF(R500=INPUT!R500,0,1)","v":0},1,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,null,null,{"$f":"IF(AF500=INPUT!R500,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,"$/kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"IF(R512=INPUT!R512,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF512=INPUT!R512,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,{"$f":"IF(R513=INPUT!R513,0,1)","v":0},0.05,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,null,null,{"$f":"IF(AF513=INPUT!R513,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs"]
[{"$f":"'Input A1'!A515","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,{"$f":"IF(R515=INPUT!R515,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF515=INPUT!R515,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,{"$f":"IF(R516=INPUT!R516,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs"]
[{"$f":"'Input A1'!A519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,{"$f":"IF(R519=INPUT!R519,0,1)","v":0},"Percent",null,null,null,"Percent",null,"Percent",null,null,null,null,null,null,"Percent","Percent",null,null,null,null,null,null,{"$f":"IF(AF519=INPUT!R519,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,{"$f":"IF(R520=INPUT!R520,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF520=INPUT!R520,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,"$/kW"]
[{"$f":"'Input A1'!A525","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,{"$f":"IF(R525=INPUT!R525,0,1)","v":0},"Yes",null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,null,null,{"$f":"IF(AF525=INPUT!R525,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,"$/kW",{"$f":"IF(R526=INPUT!R526,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF526=INPUT!R526,0,1)","v":0}]
[null,null,null,null,{"$f":"IF(AC527=1,1,0)","v":0},null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,"$/kW",null,"Most Likely",null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely"]

{"sheet":"EERE COE","index":12,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"REFERENCE SCENARIO"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!T46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":10}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,null,"  ",null,null,null,null,null,null,null,{"$f":"1/(1+F23)^O14","v":3.712930000000001}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"O10*L23","v":4.1806389218855796E-3}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+D$6)","v":109602369.14806965},{"$f":"'Input A1'!T$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":10960.236914806965},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.15781165952540205},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.16885847569218018,0.15781165952540205,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!H$158)*(1+D$6)","v":29379921.495646719},{"$f":"'Input A1'!T$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,2937.9921495646718,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":4.230286447266729E-2},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,4.8648294143567375E-2,4.230286447266729E-2,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!H$131*(1+D$6)-D19","v":172242740.62191701},{"$f":"'Input A1'!T$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,17224.2740621917,"$/kW",2,0.24800479177622631,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.28520551054266025,0.24800479177622631,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$H$126+'Summary A1'!H287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,115,"$/kW",1,3.31166944409812E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,4.3796828398197634E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!H$105*(1+D$6)-D21","v":29685047.318695523},{"$f":"'Input A1'!T$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,2968.5047318695524,"$/kW",2,4.2742201805187299E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,9.3904617365996521E-2,7.2234321050766548E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$H$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!H$82*(1+D$6)-D23","v":4414801.7934722807},{"$f":"'Input A1'!T$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,441.48017934722805,"$/kW",{"$f":"SUM(AE22:AT22)","v":2},6.3566800874746655E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},1.8155313997836396E-2,1.3965626152181844E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$H$78*(1+$D$6)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,78.199999999999989,"$/kW",2,1.1259676109933606E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},4.1806389218855796E-3,3.2158760937581379E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":347256880.37780118},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":34725.688037780114},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.1608676725749483},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":4.1806389218855796E-3},{"$f":"SUM(P16:P23)","v":2.1371190091594536E-2},0.10787024351817837,7.6614003890586313E-2,0.50271228037840787,0.44811931577429565,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!H$130+'Summary A1'!H$129","v":131701048.99640387},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":13170.104899640388},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.1896305824856783},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.21807516985853001,0.1896305824856783,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!H$100","v":20298175.833288219},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":2029.8175833288219},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":2.9226455946970212E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,6.4210523715493573E-2,4.9392710550379665E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!H$76","v":3000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":300},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":4.3195688401279821E-3},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,1.2337120564289532E-2,9.4900927417611788E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":154999224.8296921},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":15499.92248296921},"∑",{"$f":"SUM(N30:AC30)","v":0.54313619991613227},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},1.2337120564289532E-2,7.3700616457254758E-2,4.9392710550379665E-2,0.21807516985853001,0.1896305824856783,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.1608676725749483},null,{"$f":"'Revised COE - DCF'!G54","v":1.1608676725749481},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":40311.928650981521},{"$f":"D33*D$9*1000","v":403119286.50981522},{"$f":"'Revised COE - DCF'!G44","v":403119286.50981528}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":18860.778240312982},{"$f":"D34*D$9*1000","v":188607782.40312982},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":11343.845206825208},{"$f":"SUM(N34:AC34)","v":0.32667013521758226},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.16885847569218018,0.15781165952540205,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",3158.3415607820216,{"$f":"SUM(N35:AC35)","v":9.0951158616234665E-2},{"$f":"N17","v":0},{"$f":"O17","v":0},0,0,0,4.8648294143567375E-2,4.230286447266729E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",18516.094616856077,0.53321030231888655,{"$f":"N18","v":0},{"$f":"O18","v":0},0,0,0,0.28520551054266025,0.24800479177622631,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",5769.2889463884767,0.16613893841676308,{"$f":"N20","v":0},{"$f":"O20","v":0},0,9.3904617365996521E-2,7.2234321050766548E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":20},null,null,null,null,null,null,"Exploration",1115.4217471297395,3.2120940150018241E-2,{"$f":"N22","v":0},{"$f":"O22","v":0},1.8155313997836396E-2,1.3965626152181844E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1'!AB61,'Reservoir F1'!AD61),IF(D7>D38,'Reservoir B1'!Y$61,'Reservoir B1'!AA$61))","v":6.0758715836934236},null,null,null,null,null,null,"permitting",408.93657300000001,{"$f":"SUM(N39:AC39)","v":1.177619785546348E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":4.1806389218855796E-3},3.2158760937581379E-3,0,4.3796828398197634E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":2.4605214931328612E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.1608676725749483}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":9.6991716974033304E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":8.691339412388869}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":0.11505706457333528}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash'!Q71,'LCOE Binary'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>D$7-5,0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0},null,null,null,4.2300000000000004,3]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,1000,0,null,null,null,{"$f":"FLOOR(K54,1)","v":4}]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,1000,0,null,null,null,{"$f":"MOD(K54,L54)","v":1.2300000000000004}]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":40311.928650981521}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.60266670915261322}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!H$247)","v":728974.07043932797},{"$f":"D73/(D$9*1000)","v":72.897407043932802},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$252)","v":1715515.3431871771},{"$f":"D74/(D$9*1000)","v":171.5515343187177},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!H$257-D77))","v":2882219.4785601725},{"$f":"D75/(D$9*1000)","v":288.22194785601727},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!H$253+'Summary A1'!H$258)","v":2166092.0392994047},{"$f":"D76/(D$9*1000)","v":216.60920392994046},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":1081091.2499317089},{"$f":"D77/(D$9*1000)","v":108.10912499317089},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":857.38921814177911},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":9083.1935909459717},{"$f":"D80*D$9*1000","v":90831935.90945971},{"$f":"'Revised COE - DCF'!G121","v":90831935.90945968},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$286,L$285)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!H$259)","v":2292811.1071870732},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":229.28111071870731},{"$f":"D78+D82","v":1086.6703288604865},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":10.594014245516162},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":2429.0073531817534},{"$f":"D84*D$9*1000","v":24290073.531817537},{"$f":"'Revised COE - DCF'!G124","v":24290073.531817541},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":11512.200944127726},{"$f":"D85*D$9*1000","v":115122009.44127727},{"$f":"F80+F84","v":115122009.44127722},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":10.59401424551616},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":0.1552474120107844},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,{"$f":"IF(($J90<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":33521.316612486997},{"$f":"F94*D9*1000","v":335213166.12486994},{"$f":"'Revised COE - DCF'!G70","v":335210279.8523773},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.8315411618099684},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":33521.316612486997},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":33521.316612486997},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,{"$f":"IF(($J100<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,0,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,0,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":8.9105863035519199},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":8.9105863035519199},null,null,null,null,25,0,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":74153.899218159073},{"$f":"E104*D101","v":74153.899218159073},null,null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":74153.899218159073},null,null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G63/(D9*1000)","v":74379.449623577573},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,0,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":-3.0324290722769653E-3},null,null,null,null,null,30,0,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":9.6687056659415944},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":20.867387466247692},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.381810111471756},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.381810111471756},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":8.9105863035519199},{"$f":"E104","v":8.9105863035519199},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":53109.423747667955},null,{"$f":"'Revised COE - DCF'!H63/(D9*1000)","v":53216.611834771495},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":74153.899218159073},null,{"$f":"D108","v":74379.449623577573}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.2466405335613282E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.77533306814238923},null,{"$f":"'Revised COE - DCF'!G1","v":0.18148862142192174},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.77533306814238923},{"$f":"SUM(D127:D133)","v":0.60266670915261322}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":1.6675648527760798E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":8.625135288300903E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":0.27681716510547966}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":4.7217470821011777E-2}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":0.16959143580364358}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":6.1136360117083292E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":0.17266635898977598}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":1.0414505195641775E-2}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":2.4508750282515066E-2}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":4.117689634194352E-2}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":3.0945924844660831E-2}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":1.544503555879732E-2}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":3.275629978722587E-2}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":1.741894697899159E-2}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":0.28197021414081808}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE160-AE16","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE161-AE17","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,{"$f":"'Input A1'!W45","v":0.39200000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE162-AE18","v":0},0,0,0,1,0,-1,0,0,0,0,0,0,0,0,0]
[null,"Contingency",null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE163-AE19","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE164-AE20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discount Rate",null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE165-AE21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales","MW",{"$f":"'Summary A1'!J279","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE166-AE22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization Factor",null,{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE167-AE23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-5},{"$f":"N158+1","v":-4},{"$f":"O158+1","v":-3},-2,-1,0,1,2,3,4,5,{"$f":"X158+1","v":6},{"$f":"Y158+1","v":7},8,{"$f":"AA158+1","v":9},{"$f":"AB158+1","v":10},null,{"$f":"N158","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!J$273+'Summary A1'!J286)*(1+D$150)","v":184270689.01305935},{"$f":"'Input A1'!W$56","v":1.5},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":7370.8275605223735},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":0.30553269305806779},null,{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0.32691998157213253,0.30553269305806779,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!J$158)*(1+D150)","v":6177885.4984649308},{"$f":"'Input A1'!W$55","v":1.5},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,{"$f":"(D161)/(D$153*1000)","v":247.11541993859723},"$/kW",{"$f":"SUM(AE161:AT161)","v":2},{"$f":"($I161/K161)/($I$168)","v":1.0243332804907473E-2},null,{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,1.0960366101250996E-2,1.0243332804907473E-2,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!J$131*(1+D$150)-D163","v":100238896.72417435},{"$f":"'Input A1'!W$55","v":1.5},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,null,4009.5558689669742,"$/kW",2,0.16620255901434233,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0.17783673814534628,0.16620255901434233,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$J$126+'Summary A1'!J287)*(1+$D$150)","v":1100000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":7.0000000000000007E-2},null,null,44,"$/kW",2,1.8238709811306778E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,2.0881498862965133E-3,1.9515419498098252E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!J$105*(1+D$150)-D165","v":7168504.8233194379},{"$f":"'Input A1'!W$53","v":1},{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,null,286.74019293277752,"$/kW",2,1.1885843568497836E-2,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,1.3608102301573173E-2,1.2717852618292684E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$J$103*(1+$D$150)","v":0},0,{"$f":"F164","v":7.0000000000000007E-2},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!J$82*(1+D$150)-D167","v":2055941.9607679518},{"$f":"'Input A1'!W$52","v":1},{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,null,82.237678430718077,"$/kW",2,3.4088844373941583E-3,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},4.1760300178386523E-3,3.9028317923725719E-3,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$J$78*(1+$D$150)","v":544500},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":7.0000000000000007E-2},null,null,21.78,"$/kW",2,9.028161356596856E-4,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":1.1834077883863348E-3},1.1059885872769484E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},{"$f":"IF(P$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<P$158,1,0),0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":301556418.019786},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":4.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":12062.256720791442},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.0384295756378943},{"$f":"SUM(N160:N167)","v":0},1.1834077883863348E-3,5.2820186051156012E-3,1.9599083980242259E-2,0.53038648038683245,0.4819785848773176,0,0,0,{"$f":"SUM(W160:W167)","v":0},0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":5}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!J$130+'Summary A1'!J$129","v":72380840.476630628},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":2895.233619065225},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.12001210412288671},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0.12841295141148878,0.12001210412288671,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!J$100","v":5412846.8888768582},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":216.51387555507432},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":8.9748494235690653E-3},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,1.0275305105044224E-2,9.6030888832189E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!J$76","v":1500000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":60},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":2.4870967924509246E-3},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,3.0468005159144584E-3,2.847477117677064E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":79293687.365507483},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":3171.7474946202992},"∑",{"$f":"SUM(N174:AC174)","v":0.27419772715623014},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},3.0468005159144584E-3,1.3122782222721287E-2,0.13801604029470768,0.12001210412288671,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.0384295756378943},null,{"$f":"'Revised COE - DCF'!G182","v":1.0384295756378943},"values in green are from the cash flow sheet \"Revised COE - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":12525.804127806796},{"$f":"D177*D$153*1000","v":313145103.19516987},{"$f":"'Revised COE - DCF'!G172","v":313145103.19516987}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":3307.443377215975},{"$f":"D178*D$153*1000","v":82686084.430399373},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":7628.8065251406579},{"$f":"SUM(N178:AC178)","v":0.63245267463020038},{"$f":"N160","v":0},0,0,0,0.32691998157213253,0.30553269305806779,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",255.76445963644812,{"$f":"SUM(N179:AC179)","v":2.1203698906158468E-2},{"$f":"N161","v":0},0,0,0,1.0960366101250996E-2,1.0243332804907473E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",4149.8903243808181,0.34403929715968862,{"$f":"N162","v":0},0,0,0,0.17783673814534628,0.16620255901434233,0,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",317.55042666340444,2.6325954919865856E-2,{"$f":"N164","v":0},0,0,1.3608102301573173E-2,1.2717852618292684E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":30},null,null,null,null,null,null,"Exploration",97.449305166565651,8.0788618102112242E-3,{"$f":"N166","v":0},0,4.1760300178386523E-3,3.9028317923725719E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1'!AB552,'Reservoir F1'!AD552),IF(D151>D182,'Reservoir B1'!Y$552,'Reservoir B1'!AA$552))","v":17.431927811444766},null,null,null,null,null,null,"permitting",76.343086818900019,6.3290882117696227E-3,{"$f":"N163+N165+N167","v":0},1.1834077883863348E-3,1.1059885872769484E-3,2.0881498862965133E-3,{"$f":"R163+R165+R167","v":1.9515419498098252E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":1.1947138325292816E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.0384295756378943}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":8.2938010205644203E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":10.952767176668086}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":9.1301128187060349E-2}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash'!R71,'LCOE Binary'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":12525.804127806796}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":0.15052611289702517}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!J$247)","v":904454.05359420879},{"$f":"D217/(D$153*1000)","v":36.178162143768354},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$252)","v":2512782.122905354},{"$f":"D218/(D$153*1000)","v":100.51128491621417},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!J$257-D221))","v":969622.64045995218},38.784905618398085,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!J$253+'Summary A1'!J$258)","v":1146805.3096092502},{"$f":"D220/(D$153*1000)","v":45.872212384370009},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1'!Q225,'O&M Costs B1'!Q$75))","v":976952.97801092104},39.078119120436838,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},{"$f":"AG219-AF219","v":0},{"$f":"AH219-AG219","v":0},{"$f":"AI219-AH219","v":0},{"$f":"AJ219-AI219","v":0},{"$f":"AK219-AJ219","v":0},{"$f":"AL219-AK219","v":-1}]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":260.42468418318742},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":3231.6206312306799},{"$f":"D224*D153*1000","v":80790515.780767009},{"$f":"'Revised COE - DCF'!G248","v":80790515.780766994},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!J$259)","v":2183048.1792041482},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":87.321927168165928},{"$f":"D222+D226","v":347.74661135135335},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":1083.5813904528702},{"$f":"D228*D153*1000","v":27089534.761321757},{"$f":"'Revised COE - DCF'!G251","v":27089534.761321746},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":4315.2020216835499},{"$f":"D229*D$153*1000","v":107880050.54208875},{"$f":"F224+F228","v":107880050.54208875},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":12.40904118350586},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":4.6776717828751681E-2},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,{"$f":"IF(($I234<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":10415.811399884109},{"$f":"F238*D153*1000","v":260395284.99710271},{"$f":"'Revised COE - DCF'!G197","v":260393042.92601401},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE - DCF'!G197/'Revised COE - DCF'!G172","v":0.8315411618099684},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":10415.811399884109},null,null,null,{"$f":"H238+H239","v":260393042.92601401},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":10415.811399884109},null,null,null,{"$f":"D241*D153*1000","v":260395284.99710271},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,{"$f":"IF(($I244<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":11.085203637894056},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":11.085203637894056},null,null,null,25,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":92251.064674554334},{"$f":"E248*D245","v":92251.064674554334},null,null,null,26,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":92251.064674554334},null,null,null,null,28,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE - DCF'!G190/(D153*1000)","v":92601.778272186129},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":-3.7873311309523094E-3},null,null,null,null,30,{"$f":"IF(I253>D$151,0,1)","v":1},null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":25.035804155484232},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.7021331945975353},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.7021331945975353},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":11.085203637894056},{"$f":"E248","v":11.085203637894056},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":55775.15244544069},null,{"$f":"'Revised COE - DCF'!H190/(D153*1000)","v":55789.214276516803},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":92251.064674554334},null,{"$f":"D252","v":92601.778272186129}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.4419469886460394E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":0.20224145996724066},null,{"$f":"'Revised COE - DCF'!G5","v":5.2768154034405011E-2},"LCOE from Revised COE - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":0.20224145996724072},{"$f":"SUM(D271:D277)","v":0.15052611289702517}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":1.1710757218912002E-3}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":3.8160928341774737E-3}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":4.9870399784656023E-2}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":3.073593482179387E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":9.1677514717288855E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":9.1743635683222717E-4}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":5.1715347070215502E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":4.8664620356344192E-3}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":1.3520154789892871E-2}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":5.2171050037739279E-3}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":6.1704455624910105E-3}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":5.2565462658904667E-3}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":1.1746004171068988E-2}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":4.9386292414638185E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":0.1423502831428036}]

{"sheet":"EERE COE 10-90","index":13,"n_rows":288,"n_cols":46,"rows_kept":288,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"'Input A1'!A398","v":1}]
[null,"P10% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Y46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!L279","v":10}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E25","v":-6},{"$f":"N14+1","v":-5},{"$f":"O14+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X14+1","v":5},6,7,{"$f":"AA14+1","v":8},9]
[null,null,null,null,"Duration yrs","Activity Discount rate",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+D$6)","v":109602369.14806965},{"$f":"'Input A1'!Y$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D16)/(D$9*1000)","v":10960.236914806965},"$/kW",{"$f":"SUM(AE16:AT16)","v":2},{"$f":"($I16/K16)/($I$24)","v":0.15781165952540205},null,{"$f":"IF(N$14<1,IF(-$E16<N$14,$L16,0),0)/(1+$F16)^N$14","v":0},{"$f":"IF(O$14<1,IF(-$E16<O$14,$L16,0),0)/(1+$F16)^O$14","v":0},0,0,0,0.16885847569218018,0.15781165952540205,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<1,IF(-$E16<N$14,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!L$158)*(1+D$6)","v":29379921.495646719},{"$f":"'Input A1'!Y$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,2937.9921495646718,"$/kW",{"$f":"SUM(AE17:AT17)","v":2},{"$f":"($I17/K17)/($I$24)","v":4.230286447266729E-2},null,{"$f":"IF(N$14<1,IF(-$E17<N$14,$L17,0),0)/(1+$F17)^N$14","v":0},0,0,0,0,4.8648294143567375E-2,4.230286447266729E-2,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!L$131*(1+D$6)-D19","v":172242740.62191701},{"$f":"'Input A1'!Y$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,17224.2740621917,"$/kW",2,0.24800479177622631,null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L18,0),0)/(1+$F18)^N$14","v":0},0,0,0,0,0.28520551054266025,0.24800479177622631,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$L$126+'Summary A1'!L287)*(1+$D$6)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F18","v":0.15},null,null,115,"$/kW",1,3.31166944409812E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,$L19,0),0)/(1+$F19)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,$L19,0),0)/(1+$F19)^O$14","v":0},0,0,4.3796828398197634E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E19+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!L$105*(1+D$6)-D21","v":29685047.318695523},{"$f":"'Input A1'!Y$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,2968.5047318695524,"$/kW",2,4.2742201805187299E-2,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L20,0),0)/(1+$F20)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,$L20,0),0)/(1+$F20)^O$14","v":0},0,9.3904617365996521E-2,7.2234321050766548E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$L$103*(1+$D$6)","v":0},0,{"$f":"F20","v":0.3},null,null,0,"$/kW",1,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,$L21,0),0)/(1+$F21)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,$L21,0),0)/(1+$F21)^O$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E21+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!L$82*(1+D$6)-D23","v":4414801.7934722807},{"$f":"'Input A1'!Y$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,441.48017934722805,"$/kW",2,6.3566800874746655E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L22,0),0)/(1+$F22)^N$14","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,$L22,0),0)/(1+$F22)^O$14","v":0},1.8155313997836396E-2,1.3965626152181844E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$L$78*(1+$D$6)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F22","v":0.3},null,null,78.199999999999989,"$/kW",2,1.1259676109933606E-3,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E22+$E20+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,$L23,0),0)/(1+$F23)^N14","v":0},4.1806389218855796E-3,3.2158760937581379E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<N$14,1,0),0)","v":0},{"$f":"IF(O$14<=-ROUNDDOWN(($E20+$E22+MAX($E16:$E18)),0),IF(-($E23+$E22+$E20+MAX($E16:$E18))<O$14,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D23)","v":347256880.37780118},{"$f":"SUM(E22:E23)+E20+MAX(E16:E18)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I16:I23)","v":34725.688037780114},"$/kW",null,"∑",{"$f":"SUM(N24:AC24)","v":1.1608676725749483},{"$f":"SUM(N16:N23)","v":0},{"$f":"SUM(O16:O23)","v":4.1806389218855796E-3},{"$f":"SUM(P16:P23)","v":2.1371190091594536E-2},0.10787024351817837,7.6614003890586313E-2,0.50271228037840787,0.44811931577429565,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E24,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!L$130+'Summary A1'!L$129","v":131701048.99640387},null,null,null,null,null,{"$f":"(D27)/(D$9*1000)","v":13170.104899640388},{"$f":"K18","v":2},{"$f":"($J27/K27)/($I$24)","v":0.1896305824856783},null,{"$f":"IF(N$14<1,IF(-$E18<N$14,$L27,0),0)/(1+$F18)^N14","v":0},0,0,0,0,0.21807516985853001,0.1896305824856783,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!L$100","v":20298175.833288219},null,null,null,null,null,{"$f":"(D28)/(D$9*1000)","v":2029.8175833288219},{"$f":"K20","v":2},{"$f":"($J28/K28)/($I$24)","v":2.9226455946970212E-2},null,{"$f":"IF(N$14<=-ROUNDDOWN(MAX($E16:$E18),0),IF(-($E20+MAX($E16:$E18))<N$14,$L28,0),0)/(1+$F20)^N14","v":0},0,0,6.4210523715493573E-2,4.9392710550379665E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!L$76","v":3000000},null,null,null,null,null,{"$f":"(D29)/(D$9*1000)","v":300},{"$f":"K22","v":2},{"$f":"($J29/K29)/($I$24)","v":4.3195688401279821E-3},null,{"$f":"IF(N$14<=-ROUNDDOWN(($E20+MAX($E16:$E18)),0),IF(-($E22+$E20+MAX($E16:$E18))<N$14,$L29,0),0)/(1+$F22)^N14","v":0},0,1.2337120564289532E-2,9.4900927417611788E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D27:D29)","v":154999224.8296921},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J27:J29)","v":15499.92248296921},"∑",{"$f":"SUM(N30:AC30)","v":0.54313619991613227},null,{"$f":"SUM(N27:N29)","v":0},{"$f":"SUM(O27:O29)","v":0},1.2337120564289532E-2,7.3700616457254758E-2,4.9392710550379665E-2,0.21807516985853001,0.1896305824856783,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N24:AC24)","v":1.1608676725749483},null,{"$f":"'Revised COE 10-90 - DCF'!G54","v":1.1608676725749481},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I24*D32","v":40311.928650981521},{"$f":"D33*D$9*1000","v":403119286.50981522},{"$f":"'Revised COE 10-90 - DCF'!G44","v":403119286.50981528}]
[null,"PV of Drilling activities","$/kW",{"$f":"I24*L30","v":18860.778240312982},{"$f":"D34*D$9*1000","v":188607782.40312982},null,null,null,null,null,"Plant Construction",{"$f":"M34*I$24","v":11343.845206825208},{"$f":"SUM(N34:AC34)","v":0.32667013521758226},{"$f":"N16","v":0},{"$f":"O16","v":0},0,0,0,0.16885847569218018,0.15781165952540205,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",3158.3415607820216,{"$f":"SUM(N35:AC35)","v":9.0951158616234665E-2},{"$f":"N17","v":0},0,0,0,0,4.8648294143567375E-2,4.230286447266729E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",18516.094616856077,0.53321030231888655,{"$f":"N18","v":0},0,0,0,0,0.28520551054266025,0.24800479177622631,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",5769.2889463884767,0.16613893841676308,{"$f":"N20","v":0},{"$f":"O20","v":0},0,9.3904617365996521E-2,7.2234321050766548E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D53=1000,D7,D53)","v":20},null,null,null,null,null,null,"Exploration",1115.4217471297395,3.2120940150018241E-2,{"$f":"N22","v":0},{"$f":"O22","v":0},1.8155313997836396E-2,1.3965626152181844E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D7>D38,'Reservoir F1 10-90s'!AB61,'Reservoir F1 10-90s'!AD61),IF(D7>D38,'Reservoir B1 10-90s'!Y$61,'Reservoir B1 10-90s'!AA$61))","v":6.0758715836934236},null,null,null,null,null,null,"permitting",408.93657300000001,{"$f":"SUM(N39:AC39)","v":1.177619785546348E-2},{"$f":"N19+N21+N23","v":0},{"$f":"O19+O21+O23","v":4.1806389218855796E-3},3.2158760937581379E-3,0,4.3796828398197634E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D39*D10/(D10*D9))/D38)","v":2.4605214931328612E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M39)","v":1.1608676725749483}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D40)/(1-D40)","v":9.6991716974033304E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D41),1,1,K80:K119)","v":8.691339412388869}]
[null,"MCRFc",null,{"$f":"(1)/D42","v":0.11505706457333528}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D53=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!Q71,'LCOE Binary 10-90s'!Q71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D47/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D7/E53,1)*E53>=D7-5,FLOOR(D7/E53,1)*E53<D7,(MOD(D7,E53)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0,"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(D53,0)","v":1000},{"$f":"IF(D$7<D53,D53,IF(A$2=1,E53,D53))","v":1000},{"$f":"IF(F53>(D$7-5),0,(1+D$8)^-F53)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(D54,0)","v":1000},{"$f":"IF(D$7<D54,D54,IF(A$2=1,E54,D54))","v":1000},{"$f":"IF(F54>D$7-5,0,(1+D$8)^-F54)","v":0}]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G53:G60)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D50=1,1/(1+D8)^F53,IF(F53<=0,1,(1-(1+D8)^(-F53*(CEILING(D7/F53,1)-1-D49)))/((1+D8)^(F53)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D8)^(D50*F54)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D48*D60","v":0},{"$f":"D63*D$9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G84","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D63+D33","v":40311.928650981521},{"$f":"D64*D$9*1000","v":403119286.50981522},{"$f":"F33+F63","v":403119286.50981528}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D32*I24+D48*D61+D48*D50*D62)*(1-D5*D94)/(1-D5)/D107","v":0.60266670915261322}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A71=1,('Input A1'!T$329+'Input A1'!T$330)/100,0)","v":0},{"$f":"D71*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A71=1,0,'Summary A1'!L$247)","v":728974.07043932797},{"$f":"D73/(D$9*1000)","v":72.897407043932802},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$252)","v":1715515.3431871771},{"$f":"D74/(D$9*1000)","v":171.5515343187177},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A71=1,0,('Summary A1'!L$257-D77))","v":2882219.4785601725},{"$f":"D75/(D$9*1000)","v":288.22194785601727},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V80:$V109)","v":30},{"$f":"SUM($V80:$W109)","v":30},{"$f":"SUM($V80:$X109)","v":30},{"$f":"SUM($V80:$Y109)","v":30},{"$f":"SUM($V80:$Z109)","v":30},{"$f":"SUM($V80:$AA109)","v":30},{"$f":"SUM($V80:$AB109)","v":30},{"$f":"SUM($V80:$AB109)","v":30}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A71=1,0,'Summary A1'!L253+'Summary A1'!L258)","v":2166092.0392994047},{"$f":"D76/(D$9*1000)","v":216.60920392994046},"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A71=1,0,IF(A3=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":1081091.2499317089},{"$f":"D77/(D$9*1000)","v":108.10912499317089},"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD75-AC75","v":30},{"$f":"AE75-AD75","v":0},0,0,0,0,0,0]
[null,null,"$/kW",{"$f":"SUM(E71:E77)","v":857.38921814177911},null,null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,K80:K119)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D78*D79","v":9083.1935909459717},{"$f":"D80*D$9*1000","v":90831935.90945971},{"$f":"'Revised COE 10-90 - DCF'!G121","v":90831935.90945968},null,null,null,1,{"$f":"IF(J80>D$7,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(J80>10,L$284,L$283)*K80","v":0},null,{"$f":"IF($J80=$F$53,$L$80,IF(O79=$L$80,$L$81,IF(O78=$L$80,$L$82,IF(N77=$L$80,$L$83,IF(N75=$L$80,$L$84,IF(N74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$54,$L$80,IF(P79=$L$80,$L$81,IF(P78=$L$80,$L$82,IF(O77=$L$80,$L$83,IF(O75=$L$80,$L$84,IF(O74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$55,$L$80,IF(Q79=$L$80,$L$81,IF(Q78=$L$80,$L$82,IF(P77=$L$80,$L$83,IF(P75=$L$80,$L$84,IF(P74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$56,$L$80,IF(R79=$L$80,$L$81,IF(R78=$L$80,$L$82,IF(Q77=$L$80,$L$83,IF(Q75=$L$80,$L$84,IF(Q74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$57,$L$80,IF(S79=$L$80,$L$81,IF(S78=$L$80,$L$82,IF(R77=$L$80,$L$83,IF(R75=$L$80,$L$84,IF(R74=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J80=$F$58,$L$80,IF(T79=$L$80,$L$81,IF(T78=$L$80,$L$82,IF(S77=$L$80,$L$83,IF(S75=$L$80,$L$84,IF(S74=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J80<F$53,1,0)","v":1},{"$f":"IF($J80<$F$54,1,0)-V80","v":0},{"$f":"IF($J80<$F$55,1,0)-SUM($V80:W80)","v":0},{"$f":"IF($J80<$D$56,1,0)-SUM($V80:X80)","v":0},{"$f":"IF($J80<$D$57,1,0)-SUM($V80:Y80)","v":0},{"$f":"IF($J80<$D$58,1,0)-SUM($V80:Z80)","v":0},{"$f":"IF($J80<$D$59,1,0)-SUM($V80:AA80)","v":0},null,{"$f":"V80","v":1},{"$f":"IF(($J80<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A71=1,0,'Summary A1'!L$259)","v":2292811.1071870732},null,null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($J81=$F$53,$L$80,IF(O80=$L$80,$L$81,IF(O79=$L$80,$L$82,IF(O78=$L$80,$L$83,IF(N77=$L$80,$L$84,IF(N75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$54,$L$80,IF(P80=$L$80,$L$81,IF(P79=$L$80,$L$82,IF(P78=$L$80,$L$83,IF(O77=$L$80,$L$84,IF(O75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$55,$L$80,IF(Q80=$L$80,$L$81,IF(Q79=$L$80,$L$82,IF(Q78=$L$80,$L$83,IF(P77=$L$80,$L$84,IF(P75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$56,$L$80,IF(R80=$L$80,$L$81,IF(R79=$L$80,$L$82,IF(R78=$L$80,$L$83,IF(Q77=$L$80,$L$84,IF(Q75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$57,$L$80,IF(S80=$L$80,$L$81,IF(S79=$L$80,$L$82,IF(S78=$L$80,$L$83,IF(R77=$L$80,$L$84,IF(R75=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J81=$F$58,$L$80,IF(T80=$L$80,$L$81,IF(T79=$L$80,$L$82,IF(T78=$L$80,$L$83,IF(S77=$L$80,$L$84,IF(S75=$L$80,$L$85,0))))))","v":0},null,{"$f":"IF($J81<D$53,1,0)","v":1},{"$f":"IF($J81<$D$54,1,0)-V81","v":0},{"$f":"IF($J81<$D$55,1,0)-SUM($V81:W81)","v":0},{"$f":"IF($J81<$D$56,1,0)-SUM($V81:X81)","v":0},{"$f":"IF($J81<$D$57,1,0)-SUM($V81:Y81)","v":0},{"$f":"IF($J81<$D$58,1,0)-SUM($V81:Z81)","v":0},{"$f":"IF($J81<$D$59,1,0)-SUM($V81:AA81)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D81/(D9*1000)","v":229.28111071870731},{"$f":"D78+D82","v":1086.6703288604865},null,null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($J82=$F$53,$L$80,IF(O81=$L$80,$L$81,IF(O80=$L$80,$L$82,IF(O79=$L$80,$L$83,IF(O78=$L$80,$L$84,IF(N77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$54,$L$80,IF(P81=$L$80,$L$81,IF(P80=$L$80,$L$82,IF(P79=$L$80,$L$83,IF(P78=$L$80,$L$84,IF(O77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$55,$L$80,IF(Q81=$L$80,$L$81,IF(Q80=$L$80,$L$82,IF(Q79=$L$80,$L$83,IF(Q78=$L$80,$L$84,IF(P77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$56,$L$80,IF(R81=$L$80,$L$81,IF(R80=$L$80,$L$82,IF(R79=$L$80,$L$83,IF(R78=$L$80,$L$84,IF(Q77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$57,$L$80,IF(S81=$L$80,$L$81,IF(S80=$L$80,$L$82,IF(S79=$L$80,$L$83,IF(S78=$L$80,$L$84,IF(R77=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J82=$F$58,$L$80,IF(T81=$L$80,$L$81,IF(T80=$L$80,$L$82,IF(T79=$L$80,$L$83,IF(T78=$L$80,$L$84,IF(S77=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J82<$D$55,1,0)-SUM($V82:W82)","v":0},{"$f":"IF($J82<$D$56,1,0)-SUM($V82:X82)","v":0},{"$f":"IF($J82<$D$57,1,0)-SUM($V82:Y82)","v":0},{"$f":"IF($J82<$D$58,1,0)-SUM($V82:Z82)","v":0},{"$f":"IF($J82<$D$59,1,0)-SUM($V82:AA82)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,K80:K119)","v":10.594014245516162},null,null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,{"$f":"IF($J83=$F$53,$L$80,IF(O82=$L$80,$L$81,IF(O81=$L$80,$L$82,IF(O80=$L$80,$L$83,IF(O79=$L$80,$L$84,IF(O78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$54,$L$80,IF(P82=$L$80,$L$81,IF(P81=$L$80,$L$82,IF(P80=$L$80,$L$83,IF(P79=$L$80,$L$84,IF(P78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$55,$L$80,IF(Q82=$L$80,$L$81,IF(Q81=$L$80,$L$82,IF(Q80=$L$80,$L$83,IF(Q79=$L$80,$L$84,IF(Q78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$56,$L$80,IF(R82=$L$80,$L$81,IF(R81=$L$80,$L$82,IF(R80=$L$80,$L$83,IF(R79=$L$80,$L$84,IF(R78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$57,$L$80,IF(S82=$L$80,$L$81,IF(S81=$L$80,$L$82,IF(S80=$L$80,$L$83,IF(S79=$L$80,$L$84,IF(S78=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J83=$F$58,$L$80,IF(T82=$L$80,$L$81,IF(T81=$L$80,$L$82,IF(T80=$L$80,$L$83,IF(T79=$L$80,$L$84,IF(T78=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J83<$D$55,1,0)-SUM($V83:W83)","v":0},{"$f":"IF($J83<$D$56,1,0)-SUM($V83:X83)","v":0},{"$f":"IF($J83<$D$57,1,0)-SUM($V83:Y83)","v":0},{"$f":"IF($J83<$D$58,1,0)-SUM($V83:Z83)","v":0},{"$f":"IF($J83<$D$59,1,0)-SUM($V83:AA83)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D82*D83","v":2429.0073531817534},{"$f":"D84*D$9*1000","v":24290073.531817537},{"$f":"'Revised COE 10-90 - DCF'!G124","v":32691041.904643472},null,null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,{"$f":"IF($J84=$F$57,$L$80,IF(S83=$L$80,$L$81,IF(S82=$L$80,$L$82,IF(S81=$L$80,$L$83,IF(S80=$L$80,$L$84,IF(S79=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J84=$F$58,$L$80,IF(T83=$L$80,$L$81,IF(T82=$L$80,$L$82,IF(T81=$L$80,$L$83,IF(T80=$L$80,$L$84,IF(T79=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J84<$D$55,1,0)-SUM($V84:W84)","v":0},{"$f":"IF($J84<$D$56,1,0)-SUM($V84:X84)","v":0},{"$f":"IF($J84<$D$57,1,0)-SUM($V84:Y84)","v":0},{"$f":"IF($J84<$D$58,1,0)-SUM($V84:Z84)","v":0},{"$f":"IF($J84<$D$59,1,0)-SUM($V84:AA84)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D80+D84","v":11512.200944127726},{"$f":"D85*D$9*1000","v":115122009.44127727},{"$f":"F80+F84","v":123522977.81410316},null,null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,{"$f":"IF($J85=$F$57,$L$80,IF(S84=$L$80,$L$81,IF(S83=$L$80,$L$82,IF(S82=$L$80,$L$83,IF(S81=$L$80,$L$84,IF(S80=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J85=$F$58,$L$80,IF(T84=$L$80,$L$81,IF(T83=$L$80,$L$82,IF(T82=$L$80,$L$83,IF(T81=$L$80,$L$84,IF(T80=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J85<$D$55,1,0)-SUM($V85:W85)","v":0},{"$f":"IF($J85<$D$56,1,0)-SUM($V85:X85)","v":0},{"$f":"IF($J85<$D$57,1,0)-SUM($V85:Y85)","v":0},{"$f":"IF($J85<$D$58,1,0)-SUM($V85:Z85)","v":0},{"$f":"IF($J85<$D$59,1,0)-SUM($V85:AA85)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,null,7,1,null,0,null,0,0,0,0,{"$f":"IF($J86=$F$57,$L$80,IF(S85=$L$80,$L$81,IF(S84=$L$80,$L$82,IF(S83=$L$80,$L$83,IF(S82=$L$80,$L$84,IF(S81=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J86=$F$57,$L$80,IF(T85=$L$80,$L$81,IF(T84=$L$80,$L$82,IF(T83=$L$80,$L$83,IF(T82=$L$80,$L$84,IF(T81=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J86<$D$55,1,0)-SUM($V86:W86)","v":0},{"$f":"IF($J86<$D$56,1,0)-SUM($V86:X86)","v":0},{"$f":"IF($J86<$D$57,1,0)-SUM($V86:Y86)","v":0},{"$f":"IF($J86<$D$58,1,0)-SUM($V86:Z86)","v":0},{"$f":"IF($J86<$D$59,1,0)-SUM($V86:AA86)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,{"$f":"IF($J87=$F$57,$L$80,IF(S86=$L$80,$L$81,IF(S85=$L$80,$L$82,IF(R84=$L$80,$L$83,IF(R83=$L$80,$L$84,IF(R82=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J87=$F$57,$L$80,IF(T86=$L$80,$L$81,IF(T85=$L$80,$L$82,IF(S84=$L$80,$L$83,IF(S83=$L$80,$L$84,IF(S82=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J87<$D$55,1,0)-SUM($V87:W87)","v":0},{"$f":"IF($J87<$D$56,1,0)-SUM($V87:X87)","v":0},{"$f":"IF($J87<$D$57,1,0)-SUM($V87:Y87)","v":0},{"$f":"IF($J87<$D$58,1,0)-SUM($V87:Z87)","v":0},{"$f":"IF($J87<$D$59,1,0)-SUM($V87:AA87)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":10.59401424551616},null,null,null,null,null,9,1,null,0,null,0,0,0,0,{"$f":"IF($J88=$F$57,$L$80,IF(S87=$L$80,$L$81,IF(S86=$L$80,$L$82,IF(S85=$L$80,$L$83,IF(R84=$L$80,$L$84,IF(R83=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J88=$F$57,$L$80,IF(T87=$L$80,$L$81,IF(T86=$L$80,$L$82,IF(T85=$L$80,$L$83,IF(S84=$L$80,$L$84,IF(S83=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J88<$D$55,1,0)-SUM($V88:W88)","v":0},{"$f":"IF($J88<$D$56,1,0)-SUM($V88:X88)","v":0},{"$f":"IF($J88<$D$57,1,0)-SUM($V88:Y88)","v":0},{"$f":"IF($J88<$D$58,1,0)-SUM($V88:Z88)","v":0},{"$f":"IF($J88<$D$59,1,0)-SUM($V88:AA88)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D88*(D78+D82)/D107+D86/1000","v":0.1552474120107844},null,null,null,null,null,10,1,null,0,null,0,0,0,0,{"$f":"IF($J89=$F$57,$L$80,IF(S88=$L$80,$L$81,IF(S87=$L$80,$L$82,IF(S86=$L$80,$L$83,IF(S85=$L$80,$L$84,IF(R84=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J89=$F$57,$L$80,IF(T88=$L$80,$L$81,IF(T87=$L$80,$L$82,IF(T86=$L$80,$L$83,IF(T85=$L$80,$L$84,IF(S84=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J89<$D$55,1,0)-SUM($V89:W89)","v":0},{"$f":"IF($J89<$D$56,1,0)-SUM($V89:X89)","v":0},{"$f":"IF($J89<$D$57,1,0)-SUM($V89:Y89)","v":0},{"$f":"IF($J89<$D$58,1,0)-SUM($V89:Z89)","v":0},{"$f":"IF($J89<$D$59,1,0)-SUM($V89:AA89)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,{"$f":"IF($J90=$F$57,$L$80,IF(S89=$L$80,$L$81,IF(S88=$L$80,$L$82,IF(S87=$L$80,$L$83,IF(S86=$L$80,$L$84,IF(S85=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J90<$D$55,1,0)-SUM($V90:W90)","v":0},{"$f":"IF($J90<$D$56,1,0)-SUM($V90:X90)","v":0},{"$f":"IF($J90<$D$57,1,0)-SUM($V90:Y90)","v":0},{"$f":"IF($J90<$D$58,1,0)-SUM($V90:Z90)","v":0},{"$f":"IF($J90<$D$59,1,0)-SUM($V90:AA90)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J91<$D$55,1,0)-SUM($V91:W91)","v":0},{"$f":"IF($J91<$D$56,1,0)-SUM($V91:X91)","v":0},{"$f":"IF($J91<$D$57,1,0)-SUM($V91:Y91)","v":0},{"$f":"IF($J91<$D$58,1,0)-SUM($V91:Z91)","v":0},{"$f":"IF($J91<$D$59,1,0)-SUM($V91:AA91)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J92<$D$55,1,0)-SUM($V92:W92)","v":0},{"$f":"IF($J92<$D$56,1,0)-SUM($V92:X92)","v":0},{"$f":"IF($J92<$D$57,1,0)-SUM($V92:Y92)","v":0},{"$f":"IF($J92<$D$58,1,0)-SUM($V92:Z92)","v":0},{"$f":"IF($J92<$D$59,1,0)-SUM($V92:AA92)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J93<$D$55,1,0)-SUM($V93:W93)","v":0},{"$f":"IF($J93<$D$56,1,0)-SUM($V93:X93)","v":0},{"$f":"IF($J93<$D$57,1,0)-SUM($V93:Y93)","v":0},{"$f":"IF($J93<$D$58,1,0)-SUM($V93:Z93)","v":0},{"$f":"IF($J93<$D$59,1,0)-SUM($V93:AA93)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,L80:L85)","v":0.8315483216571633},null,{"$f":"D94*D33","v":33521.316612486997},{"$f":"F94*D9*1000","v":335213166.12486994},{"$f":"'Revised COE 10-90 - DCF'!G70","v":335210279.8523773},null,15,1,null,0,null,0,0,0,0,{"$f":"IF($J94=$F$57,$L$80,IF(S93=$L$80,$L$81,IF(S92=$L$80,$L$82,IF(R91=$L$80,$L$83,IF(R90=$L$80,$L$84,IF(R89=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J94=$F$57,$L$80,IF(T93=$L$80,$L$81,IF(T92=$L$80,$L$82,IF(S91=$L$80,$L$83,IF(S90=$L$80,$L$84,IF(S89=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J94<$D$55,1,0)-SUM($V94:W94)","v":0},{"$f":"IF($J94<$D$56,1,0)-SUM($V94:X94)","v":0},{"$f":"IF($J94<$D$57,1,0)-SUM($V94:Y94)","v":0},{"$f":"IF($J94<$D$58,1,0)-SUM($V94:Z94)","v":0},{"$f":"IF($J94<$D$59,1,0)-SUM($V94:AA94)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(O111:T111)","v":0},{"$f":"'Revised COE - DCF'!G70/'Revised COE - DCF'!G44","v":0.8315411618099684},{"$f":"D95*D48","v":0},{"$f":"F95*D9*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G109","v":0},null,16,1,null,0,null,0,0,0,0,{"$f":"IF($J95=$F$57,$L$80,IF(S94=$L$80,$L$81,IF(S93=$L$80,$L$82,IF(S92=$L$80,$L$83,IF(R91=$L$80,$L$84,IF(R90=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J95=$F$57,$L$80,IF(T94=$L$80,$L$81,IF(T93=$L$80,$L$82,IF(T92=$L$80,$L$83,IF(S91=$L$80,$L$84,IF(S90=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J95<$D$55,1,0)-SUM($V95:W95)","v":0},{"$f":"IF($J95<$D$56,1,0)-SUM($V95:X95)","v":0},{"$f":"IF($J95<$D$57,1,0)-SUM($V95:Y95)","v":0},{"$f":"IF($J95<$D$58,1,0)-SUM($V95:Z95)","v":0},{"$f":"IF($J95<$D$59,1,0)-SUM($V95:AA95)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F94+F95","v":33521.316612486997},null,null,null,null,null,17,1,null,0,null,0,0,0,0,{"$f":"IF($J96=$F$57,$L$80,IF(S95=$L$80,$L$81,IF(S94=$L$80,$L$82,IF(S93=$L$80,$L$83,IF(S92=$L$80,$L$84,IF(R91=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J96=$F$57,$L$80,IF(T95=$L$80,$L$81,IF(T94=$L$80,$L$82,IF(T93=$L$80,$L$83,IF(T92=$L$80,$L$84,IF(S91=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J96<$D$55,1,0)-SUM($V96:W96)","v":0},{"$f":"IF($J96<$D$56,1,0)-SUM($V96:X96)","v":0},{"$f":"IF($J96<$D$57,1,0)-SUM($V96:Y96)","v":0},{"$f":"IF($J96<$D$58,1,0)-SUM($V96:Z96)","v":0},{"$f":"IF($J96<$D$59,1,0)-SUM($V96:AA96)","v":0},null,1,{"$f":"IF(($J96<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D94*D64","v":33521.316612486997},null,null,null,null,null,18,1,null,0,null,0,0,0,0,{"$f":"IF($J97=$F$57,$L$80,IF(S96=$L$80,$L$81,IF(S95=$L$80,$L$82,IF(S94=$L$80,$L$83,IF(S93=$L$80,$L$84,IF(S92=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J97<$D$55,1,0)-SUM($V97:W97)","v":0},{"$f":"IF($J97<$D$56,1,0)-SUM($V97:X97)","v":0},{"$f":"IF($J97<$D$57,1,0)-SUM($V97:Y97)","v":0},{"$f":"IF($J97<$D$58,1,0)-SUM($V97:Z97)","v":0},{"$f":"IF($J97<$D$59,1,0)-SUM($V97:AA97)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J98<$D$55,1,0)-SUM($V98:W98)","v":0},{"$f":"IF($J98<$D$56,1,0)-SUM($V98:X98)","v":0},{"$f":"IF($J98<$D$57,1,0)-SUM($V98:Y98)","v":0},{"$f":"IF($J98<$D$58,1,0)-SUM($V98:Z98)","v":0},{"$f":"IF($J98<$D$59,1,0)-SUM($V98:AA98)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J99<$D$55,1,0)-SUM($V99:W99)","v":0},{"$f":"IF($J99<$D$56,1,0)-SUM($V99:X99)","v":0},{"$f":"IF($J99<$D$57,1,0)-SUM($V99:Y99)","v":0},{"$f":"IF($J99<$D$58,1,0)-SUM($V99:Z99)","v":0},{"$f":"IF($J99<$D$59,1,0)-SUM($V99:AA99)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J100<$D$55,1,0)-SUM($V100:W100)","v":0},{"$f":"IF($J100<$D$56,1,0)-SUM($V100:X100)","v":0},{"$f":"IF($J100<$D$57,1,0)-SUM($V100:Y100)","v":0},{"$f":"IF($J100<$D$58,1,0)-SUM($V100:Z100)","v":0},{"$f":"IF($J100<$D$59,1,0)-SUM($V100:AA100)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,null,22,0,null,0,null,0,0,0,0,{"$f":"IF($J101=$F$57,$L$80,IF(S100=$L$80,$L$81,IF(S99=$L$80,$L$82,IF(R98=$L$80,$L$83,IF(R97=$L$80,$L$84,IF(R96=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J101=$F$57,$L$80,IF(T100=$L$80,$L$81,IF(T99=$L$80,$L$82,IF(S98=$L$80,$L$83,IF(S97=$L$80,$L$84,IF(S96=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J101<$D$55,1,0)-SUM($V101:W101)","v":0},{"$f":"IF($J101<$D$56,1,0)-SUM($V101:X101)","v":0},{"$f":"IF($J101<$D$57,1,0)-SUM($V101:Y101)","v":0},{"$f":"IF($J101<$D$58,1,0)-SUM($V101:Z101)","v":0},{"$f":"IF($J101<$D$59,1,0)-SUM($V101:AA101)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,{"$f":"IF($J102=$F$57,$L$80,IF(S101=$L$80,$L$81,IF(S100=$L$80,$L$82,IF(S99=$L$80,$L$83,IF(R98=$L$80,$L$84,IF(R97=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J102=$F$57,$L$80,IF(T101=$L$80,$L$81,IF(T100=$L$80,$L$82,IF(T99=$L$80,$L$83,IF(S98=$L$80,$L$84,IF(S97=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J102<$D$55,1,0)-SUM($V102:W102)","v":0},{"$f":"IF($J102<$D$56,1,0)-SUM($V102:X102)","v":0},{"$f":"IF($J102<$D$57,1,0)-SUM($V102:Y102)","v":0},{"$f":"IF($J102<$D$58,1,0)-SUM($V102:Z102)","v":0},{"$f":"IF($J102<$D$59,1,0)-SUM($V102:AA102)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,null,24,0,null,0,null,0,0,0,0,{"$f":"IF($J103=$F$57,$L$80,IF(S102=$L$80,$L$81,IF(S101=$L$80,$L$82,IF(S100=$L$80,$L$83,IF(S99=$L$80,$L$84,IF(R98=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J103=$F$57,$L$80,IF(T102=$L$80,$L$81,IF(T101=$L$80,$L$82,IF(T100=$L$80,$L$83,IF(T99=$L$80,$L$84,IF(S98=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J103<$D$55,1,0)-SUM($V103:W103)","v":0},{"$f":"IF($J103<$D$56,1,0)-SUM($V103:X103)","v":0},{"$f":"IF($J103<$D$57,1,0)-SUM($V103:Y103)","v":0},{"$f":"IF($J103<$D$58,1,0)-SUM($V103:Z103)","v":0},{"$f":"IF($J103<$D$59,1,0)-SUM($V103:AA103)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D41)^D7-1)/(D41*(1+D41)^D7))/(1-D40)^1","v":8.9105863035519199},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^1)*(1-(1+D8)^(-F53*(FLOOR(D7/F53,1)-D49)))/(1-(1+D8)^(-F53))+((((1+D41)^(MOD(D7,F53)+D49*F53)-1)/(D41*(1+D41)^(MOD(D7,F53)+D49*F53)))/(1-D40)^1)/(1+D8)^(D7-(MOD(D7,F53)+D49*F53))","v":8.9105863035519199},null,null,null,null,25,0,null,0,null,0,0,0,0,{"$f":"IF($J104=$F$57,$L$80,IF(S103=$L$80,$L$81,IF(S102=$L$80,$L$82,IF(S101=$L$80,$L$83,IF(S100=$L$80,$L$84,IF(S99=$L$80,$L$85,0))))))","v":0},0,null,1,0,{"$f":"IF($J104<$D$55,1,0)-SUM($V104:W104)","v":0},{"$f":"IF($J104<$D$56,1,0)-SUM($V104:X104)","v":0},{"$f":"IF($J104<$D$57,1,0)-SUM($V104:Y104)","v":0},{"$f":"IF($J104<$D$58,1,0)-SUM($V104:Z104)","v":0},{"$f":"IF($J104<$D$59,1,0)-SUM($V104:AA104)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D104*D101","v":74153.899218159073},{"$f":"E104*D101","v":74153.899218159073},null,null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J105<$D$55,1,0)-SUM($V105:W105)","v":0},{"$f":"IF($J105<$D$56,1,0)-SUM($V105:X105)","v":0},{"$f":"IF($J105<$D$57,1,0)-SUM($V105:Y105)","v":0},{"$f":"IF($J105<$D$58,1,0)-SUM($V105:Z105)","v":0},{"$f":"IF($J105<$D$59,1,0)-SUM($V105:AA105)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J106<$D$55,1,0)-SUM($V106:W106)","v":0},{"$f":"IF($J106<$D$56,1,0)-SUM($V106:X106)","v":0},{"$f":"IF($J106<$D$57,1,0)-SUM($V106:Y106)","v":0},{"$f":"IF($J106<$D$58,1,0)-SUM($V106:Z106)","v":0},{"$f":"IF($J106<$D$59,1,0)-SUM($V106:AA106)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D53,D105,E105)","v":74153.899218159073},null,null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,1,0,{"$f":"IF($J107<$D$55,1,0)-SUM($V107:W107)","v":0},{"$f":"IF($J107<$D$56,1,0)-SUM($V107:X107)","v":0},{"$f":"IF($J107<$D$57,1,0)-SUM($V107:Y107)","v":0},{"$f":"IF($J107<$D$58,1,0)-SUM($V107:Z107)","v":0},{"$f":"IF($J107<$D$59,1,0)-SUM($V107:AA107)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G63/(D9*1000)","v":74379.449623577573},{"$f":"IF(D53<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,null,29,0,null,0,null,0,0,0,0,{"$f":"IF($J108=$F$57,$L$80,IF(S107=$L$80,$L$81,IF(S106=$L$80,$L$82,IF(R105=$L$80,$L$83,IF(R104=$L$80,$L$84,IF(R103=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J108=$F$57,$L$80,IF(T107=$L$80,$L$81,IF(T106=$L$80,$L$82,IF(S105=$L$80,$L$83,IF(S104=$L$80,$L$84,IF(S103=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J108<$D$55,1,0)-SUM($V108:W108)","v":0},{"$f":"IF($J108<$D$56,1,0)-SUM($V108:X108)","v":0},{"$f":"IF($J108<$D$57,1,0)-SUM($V108:Y108)","v":0},{"$f":"IF($J108<$D$58,1,0)-SUM($V108:Z108)","v":0},{"$f":"IF($J108<$D$59,1,0)-SUM($V108:AA108)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D107/D108-1","v":-3.0324290722769653E-3},null,null,null,null,null,30,0,null,0,null,0,0,0,0,{"$f":"IF($J109=$F$57,$L$80,IF(S108=$L$80,$L$81,IF(S107=$L$80,$L$82,IF(S106=$L$80,$L$83,IF(R105=$L$80,$L$84,IF(R104=$L$80,$L$85,0))))))","v":0},{"$f":"IF($J109=$F$57,$L$80,IF(T108=$L$80,$L$81,IF(T107=$L$80,$L$82,IF(T106=$L$80,$L$83,IF(S105=$L$80,$L$84,IF(S104=$L$80,$L$85,0))))))","v":0},null,1,0,{"$f":"IF($J109<$D$55,1,0)-SUM($V109:W109)","v":0},{"$f":"IF($J109<$D$56,1,0)-SUM($V109:X109)","v":0},{"$f":"IF($J109<$D$57,1,0)-SUM($V109:Y109)","v":0},{"$f":"IF($J109<$D$58,1,0)-SUM($V109:Z109)","v":0},{"$f":"IF($J109<$D$59,1,0)-SUM($V109:AA109)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,31,{"$f":"IF(J110>D$7,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$12),1,1,O80:O109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,P80:P109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,Q80:Q109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,R80:R109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,S80:S109)","v":0},{"$f":"SERIESSUM(1/(1+$D$8),1,1,T80:T109)","v":0},"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$41),1,1,V80:V109)","v":9.6687056659415944},{"$f":"SERIESSUM(1/(1+$D$41),1,1,W87:W109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,X95:X109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Y102:Y109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,Z80:Z109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AA80:AA109)","v":0},{"$f":"SERIESSUM(1/(1+$D$41),1,1,AB80:AB109)","v":0},null,{"$f":"SERIESSUM(1/(1+($D$40/(1-$D$40))),1,1,AD80:AD109)","v":20.867387466247692},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D41)^D114-1)/(D41*(1+D41)^D114))/(1-D40)^D44","v":6.381810111471756},{"$f":"((((1+D41)^F53-1)/(D41*(1+D41)^F53))/(1-D40)^D44)*(1-(1+D8)^(-F53*(FLOOR(D114/F53,1))))/(1-(1+D8)^(-F53))+((((1+D41)^MOD(D114,F53)-1)/(D41*(1+D41)^MOD(D114,F53)))/(1-D40)^D44)/(1+D8)^(D114-MOD(D114,F53))","v":6.381810111471756},null,null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D104","v":8.9105863035519199},{"$f":"E104","v":8.9105863035519199},null,null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D53>D7,D117,E117)*D101","v":53109.423747667955},null,{"$f":"'Revised COE 10-90 - DCF'!H63/(D9*1000)","v":53216.611834771495},null,null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D53>D7,D118,E118)*D101","v":74153.899218159073},null,{"$f":"D108","v":74379.449623577573}]
[null,"Levelized Royalties",null,{"$f":"(D113*D119+D115*(D120-D119))/D107","v":2.2466405335613282E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D67+D89)/(1-D121)","v":0.77533306814238923},null,{"$f":"'Revised COE 10-90 - DCF'!G1","v":0.17679271701605448},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D127:D142)","v":0.77533306814238923},{"$f":"SUM(D127:D133)","v":0.60266670915261322}]
[null,"Exploration","$/kW-hr",{"$f":"(L38*(1-D$5*D$94)/(1-D$5))/D$107","v":1.6675648527760798E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L37*(1-D$5*D$94)/(1-D$5))/D$107","v":8.625135288300903E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L36*(1-D$5*D$94)/(1-D$5))/D$107","v":0.27681716510547966}]
[null,"Stimulation","$/kW-hr",{"$f":"(L35*(1-D$5*D$94)/(1-D$5))/D$107","v":4.7217470821011777E-2}]
[null,"Power Plant","$/kW-hr",{"$f":"(L34*(1-D$5*D$94)/(1-D$5))/D$107","v":0.16959143580364358}]
[null,"Permitting","$/kW-hr",{"$f":"(L39*(1-D$5*D$94)/(1-D$5))/D$107","v":6.1136360117083292E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D48*D61*(1-D$5*D$94)/(1-D$5))/D$107","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E71*D$88/D$107","v":0},{"$f":"SUM(D135:D142)","v":0.17266635898977598}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E73*D$88/D$107","v":1.0414505195641775E-2}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E74*D$88/D$107","v":2.4508750282515066E-2}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E75*D$88/D$107","v":4.117689634194352E-2}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E76*D$88/D$107","v":3.0945924844660831E-2}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E77*D$88/D$107","v":1.544503555879732E-2}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D82*D$88/D$107","v":3.275629978722587E-2}]
[null,"Royalties","$/kW-hr",{"$f":"D121*D124","v":1.741894697899159E-2}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L30*I$24*(1-D$5*D$94)/(1-D$5))/D$107)","v":0.28197021414081808}]
[]
[]
[]
[null,"P90% Scenario"]
[null,"Taxes",null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"'Input A1'!Z46","v":20}]
[null,"Discount Rate",null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"'Summary A1'!M279","v":10}]
[null,"Utilization Factor",null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Inflation Rate",null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D152)*(1+D155)-1","v":7.0000000000000062E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E169","v":-6},{"$f":"N158+1","v":-5},{"$f":"O158+1","v":-4},-3,-2,-1,0,1,2,3,4,{"$f":"X158+1","v":5},{"$f":"Y158+1","v":6},7,{"$f":"AA158+1","v":8},{"$f":"AB158+1","v":9},null,{"$f":"N158","v":-6},-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,null,null,null,"Duration yrs","Discount rate ",null,null,"Cost"]
[null,"Plant Construction",null,{"$f":"('Summary A1'!M$273+'Summary A1'!M286)*(1+D$150)","v":82895436.609420896},{"$f":"'Input A1'!Z$56","v":2},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,null,{"$f":"(D160)/(D$153*1000)","v":8289.5436609420904},"$/kW",{"$f":"SUM(AE160:AT160)","v":2},{"$f":"($I160/K160)/($I$168)","v":8.7089541092324155E-2},{"$f":"SUM(N160:AC160)","v":0.18027535006111101},{"$f":"IF(N$158<1,IF(-$E160<N$158,$L160,0),0)/(1+$F160)^N$158","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,$L160,0),0)/(1+$F160)^O$158","v":0},0,0,0,9.3185808968786851E-2,8.7089541092324155E-2,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E160<N$158,1,0),0)","v":0},{"$f":"IF(O$158<1,IF(-$E160<O$158,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,{"$f":"('Summary A1'!M$158)*(1+D150)","v":52240967.775791071},{"$f":"'Input A1'!Z$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,{"$f":"(D161)/(D$153*1000)","v":5224.0967775791069},"$/kW",2,{"$f":"($I161/K161)/($I$168)","v":5.4884105759031382E-2},{"$f":"SUM(N161:AC161)","v":0.11800082738191746},{"$f":"IF(N$158<1,IF(-$E161<N$158,$L161,0),0)/(1+$F161)^N$158","v":0},0,0,0,0,6.3116721622886077E-2,5.4884105759031382E-2,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E161<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Completion",null,{"$f":"'Summary A1'!M$131*(1+D$150)-D163","v":304681937.66557884},{"$f":"'Input A1'!Z$55","v":2},{"$f":"'Input A1'!T64","v":0.15},null,null,30468.193766557884,"$/kW",2,0.32009735657028637,0.68820931662611562,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L162,0),0)/(1+$F162)^N$158","v":0},0,0,0,0,0.3681119600558293,0.32009735657028637,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<1,IF(-$E162<N$158,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"('Summary A1'!$M$126+'Summary A1'!M287)*(1+$D$150)","v":1150000},{"$f":"'Input A1'!T54","v":1},{"$f":"F162","v":0.15},null,null,115,"$/kW",1,2.4163687737858079E-3,3.1956477033317303E-3,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,$L163,0),0)/(1+$F163)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,$L163,0),0)/(1+$F163)^O$158","v":0},0,0,3.1956477033317303E-3,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E163+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,{"$f":"'Summary A1'!M$105*(1+D$150)-D165","v":29685047.318695523},{"$f":"'Input A1'!Z$53","v":1.5},{"$f":"'Input A1'!T63","v":0.3},null,null,2968.5047318695524,"$/kW",2,3.1186965821413039E-2,0.12122373614783251,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L164,0),0)/(1+$F164)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,$L164,0),0)/(1+$F164)^O$158","v":0},0,6.8517763909644466E-2,5.2705972238188042E-2,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Confirmation)",null,{"$f":"'Summary A1'!$M$103*(1+$D$150)","v":0},0,{"$f":"F164","v":0.3},null,null,0,"$/kW",1,0,0,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,$L165,0),0)/(1+$F165)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,$L165,0),0)/(1+$F165)^O$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E165+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"'Summary A1'!M$82*(1+D$150)-D167","v":4485344.4505652981},{"$f":"'Input A1'!Z$52","v":1},{"$f":"'Input A1'!T62","v":0.3},null,null,448.53444505652982,"$/kW",2,4.7122809869649777E-3,2.3811627055232737E-2,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L166,0),0)/(1+$F166)^N$158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,$L166,0),0)/(1+$F166)^O$158","v":0},1.3458745726870676E-2,1.0352881328362059E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Exploration)",null,{"$f":"'Summary A1'!$M$78*(1+$D$150)","v":781999.99999999988},{"$f":"'Input A1'!T51","v":1},{"$f":"F166","v":0.3},null,null,78.199999999999989,"$/kW",2,8.2156538308717462E-4,5.3968876484611437E-3,{"$f":"IF(N$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,$L167,0),0)/(1+$F167)^N158","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E166+$E164+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,$L167,0),0)/(1+$F167)^O158","v":3.0504147578258641E-3},2.34647289063528E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<N$158,1,0),0)","v":0},{"$f":"IF(O$158<=-ROUNDDOWN(($E164+$E166+MAX($E160:$E162)),0),IF(-($E167+$E166+$E164+MAX($E160:$E162))<O$158,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D160:D167)","v":475920733.82005161},{"$f":"SUM(E166:E167)+E164+MAX(E160:E162)","v":5.5},null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(I160:I167)","v":47592.073382005161},"$/kW",null,"∑",{"$f":"SUM(N168:AB168)","v":1.1401133926240024},{"$f":"SUM(N160:N167)","v":0},3.0504147578258641E-3,1.5805218617505955E-2,7.887064523800652E-2,5.5901619941519771E-2,0.52441449064750223,0.46207100342164192,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUNDUP(E168,0)","v":6}]
[]
[null,"Well Field Completion - drilling",null,{"$f":"'Summary A1'!M$130+'Summary A1'!M$129","v":234180008.19636184},null,null,null,null,null,{"$f":"(D171)/(D$153*1000)","v":23418.000819636185},{"$f":"K162","v":2},{"$f":"($J171/K171)/($I$168)","v":0.24602837358721449},null,{"$f":"IF(N$158<1,IF(-$E162<N$158,$L171,0),0)/(1+$F162)^N158","v":0},0,0,0,0,0.28293262962529664,0.24602837358721449,0,0,0,0,0,0,0,0,0]
[null,"Confirmation Drilling",null,{"$f":"'Summary A1'!M$100","v":20298175.833288219},null,null,null,null,null,{"$f":"(D172)/(D$153*1000)","v":2029.8175833288219},{"$f":"K164","v":2},{"$f":"($J172/K172)/($I$168)","v":2.1325164455813641E-2},null,{"$f":"IF(N$158<=-ROUNDDOWN(MAX($E160:$E162),0),IF(-($E164+MAX($E160:$E162))<N$158,$L172,0),0)/(1+$F164)^N158","v":0},0,0,4.685138630942258E-2,3.6039527930325062E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Summary A1'!M$76","v":3000000},null,null,null,null,null,{"$f":"(D173)/(D$153*1000)","v":300},{"$f":"K166","v":2},{"$f":"($J173/K173)/($I$168)","v":3.1517853571119232E-3},null,{"$f":"IF(N$158<=-ROUNDDOWN(($E164+MAX($E160:$E162)),0),IF(-($E166+$E164+MAX($E160:$E162))<N$158,$L173,0),0)/(1+$F166)^N158","v":0},0,9.0018141584473649E-3,6.9244724295748966E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Drilling Costs",null,{"$f":"SUM(D171:D173)","v":257478184.02965006},null,null,null,null," OVERNIGHT ",{"$f":"SUM(J171:J173)","v":25747.818402965007},"∑",{"$f":"SUM(N174:AC174)","v":0.62777820404028106},null,{"$f":"SUM(N171:N173)","v":0},{"$f":"SUM(O171:O173)","v":0},9.0018141584473649E-3,5.3775858738997477E-2,3.6039527930325062E-2,0.28293262962529664,0.24602837358721449,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"SUM(N168:AC168)","v":1.1401133926240024},null,{"$f":"'Revised COE 10-90 - DCF'!G182","v":1.1401133926240021},"values in green are from the cash flow sheet \"Revised COE 10-90s - DCF\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"I168*D176","v":54260.360245568379},{"$f":"D177*D$153*1000","v":542603602.45568371},{"$f":"'Revised COE 10-90 - DCF'!G172","v":542603602.45568383}]
[null,"PV of Drilling activities","$/kW",{"$f":"I168*L174","v":29877.266354308464},{"$f":"D178*D$153*1000","v":298772663.54308462},null,null,null,null,null,"Plant Construction",{"$f":"M178*I$168","v":8579.6776890750643},{"$f":"SUM(N178:AC178)","v":0.18027535006111101},{"$f":"N160","v":0},0,0,0,0,9.3185808968786851E-2,8.7089541092324155E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Stimulation",5615.9040358975399,{"$f":"SUM(N179:AC179)","v":0.11800082738191746},0,0,0,0,0,6.3116721622886077E-2,5.4884105759031382E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Well Field Completion",32753.308299049721,0.68820931662611562,0,0,0,0,0,0.3681119600558293,0.32009735657028637,0,0,0,0,0,0,0,0,0]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,null,"Confirmation",5769.2889463884767,0.12122373614783251,{"$f":"N164","v":0},0,0,6.8517763909644466E-2,5.2705972238188042E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D197=1000,D151,D197)","v":20},null,null,null,null,null,null,"Exploration",1133.2447021575758,2.3811627055232737E-2,{"$f":"N166","v":0},0,1.3458745726870676E-2,1.0352881328362059E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power at End of Reservoir Life","MW",{"$f":"IF(A3=0,IF(D151>D182,'Reservoir F1 10-90s'!AB552,'Reservoir F1 10-90s'!AD552),IF(D151>D182,'Reservoir B1 10-90s'!Y$552,'Reservoir B1 10-90s'!AA$552))","v":5.3148585064316594},null,null,null,null,null,null,"permitting",408.93657300000001,8.5925353517928744E-3,{"$f":"N163+N165+N167","v":0},3.0504147578258641E-3,2.34647289063528E-3,0,{"$f":"R163+R165+R167","v":3.1956477033317303E-3},0,0,0,0,0,0,0,0,0,0,0]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D183*D154/(D154*D153))/D182)","v":3.1109750538415915E-2},null,null,null,null,null,null,null,null,{"$f":"SUM(M178:M183)","v":1.1401133926240021}]
[null,"effective discount rate (dc)",null,{"$f":"(D152+D184)/(1-D184)","v":0.10435624736093999}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D185),1,1,J224:J263)","v":8.2664332829392144}]
[null,"MCRFc",null,{"$f":"(1)/D186","v":0.12097115718140047}]
[null,"Year Capacity degradation starts",null,1]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D197=1000,0,1)*IF(A3=0,'LCOE Flash 10-90s'!R71,'LCOE Binary 10-90s'!R71)*1000","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D191/(D153*1000)","v":0}]
[null,"Skip Last Make-up (1-No,0-Yes)",null,{"$f":"IF(AND(FLOOR(D151/E197,1)*E197>=D151-5,FLOOR(D151/E197,1)*E197<D151,(MOD(D151,E197)<>0)),1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,0]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(D197,0)","v":1000},{"$f":"IF(D$151<D197,D197,IF(A$2=1,E197,D197))","v":1000},{"$f":"IF(F197>D$151-5,0,(1+D$152)^-F197)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(D198,0)","v":1000},1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G197:G204)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D194=1,1/(1+D152)^F197,IF(F197<=0,1,(1-(1+D152)^(-F197*(CEILING(D151/F197,1)-1-D193)))/((1+D152)^(F197)-1)))","v":0}]
[null,"Replacement PV Factor",null,{"$f":"1/(1+D152)^(D194*F198)","v":1}]
[null,"PV of post-startup capital","$/kW",{"$f":"D192*D204","v":0},{"$f":"D207*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G211","v":0},{"$f":"D207/D208","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D207+D177","v":54260.360245568379},{"$f":"D208*D153*1000","v":542603602.45568371},{"$f":"F177+F207","v":542603602.45568383}]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D176*I168+D192*D205+D192*D194*D206)*(1-D149*D238)/(1-D149)/D251","v":0.84720595441471214}]
[]
[]
[null,"O&M Cost"]
[{"$f":"'Input A1'!$A$328","v":0},"Inputted Total O$M Cost","$/kW-hr",{"$f":"IF(A215=1,('Input A1'!W$329+'Input A1'!W$330)/100,0)","v":0},{"$f":"D215*8760*D154","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A215=1,0,'Summary A1'!M$247)","v":809073.17586716206},{"$f":"D217/(D$153*1000)","v":80.907317586716204},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$252)","v":1297493.790408327},{"$f":"D218/(D$153*1000)","v":129.74937904083271},"$/kW"]
[null,"Field Maintenance",null,{"$f":"IF(A215=1,0,('Summary A1'!M$257-D221))","v":4874379.5916496962},487.43795916496964,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($V224:$V253)","v":30},{"$f":"SUM($V224:$W253)","v":30},{"$f":"SUM($V224:$X253)","v":30},{"$f":"SUM($V224:$Y253)","v":30},{"$f":"SUM($V224:$Z253)","v":30},{"$f":"SUM($V224:$AA253)","v":30},{"$f":"SUM($V224:$AB253)","v":30},{"$f":"SUM($V224:$AC253)","v":29}]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A215=1,0,'Summary A1'!M$253+'Summary A1'!M$258)","v":3694522.9307984477},369.45229307984476,"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A215=1,0,IF(A3=0,'O&M Cost F1 10-90s'!Q225,'O&M Costs B1 10-90s'!Q$75))","v":1843927.3773657845},184.39273773657845,"$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE219-AD219","v":30},{"$f":"AF219-AE219","v":0},0,0,0,0,0,-1]
[null,null,"$/kW",{"$f":"SUM(E215:E221)","v":1251.9396866089419},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep",null,null,"Original well Field","1st Makeup","2nd Makeup","3rd Makeup","4th Makeup","5th Makeup","6th Makeup","7th Makeup",null,"Original",1,2,3,4,5,6,7]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D152)),1,1,J224:J263)","v":10.594014245516162}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation","Royalties"]
[null,"PV O&M","$/kW",{"$f":"D222*D223","v":13263.066874462169},{"$f":"D224*D153*1000","v":132630668.74462168},{"$f":"'Revised COE 10-90 - DCF'!G248","v":132630668.74462165},null,null,1,{"$f":"IF(I224>D$151,0,1)","v":1},{"$f":"'Input A1'!T68","v":0.2},{"$f":"IF(I224>10,L$286,L$285)*J224","v":0},null,{"$f":"IF($I224=$F$197,$K$224,IF(N223=$K$224,$K$225,IF(N222=$K$224,$K$226,IF(N221=$K$224,$K$227,IF(N219=$K$224,$K$228,IF(N218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$198,$K$224,IF(O223=$K$224,$K$225,IF(O222=$K$224,$K$226,IF(O221=$K$224,$K$227,IF(O219=$K$224,$K$228,IF(O218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$199,$K$224,IF(P223=$K$224,$K$225,IF(P222=$K$224,$K$226,IF(P221=$K$224,$K$227,IF(P219=$K$224,$K$228,IF(P218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$200,$K$224,IF(Q223=$K$224,$K$225,IF(Q222=$K$224,$K$226,IF(Q221=$K$224,$K$227,IF(Q219=$K$224,$K$228,IF(Q218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$201,$K$224,IF(R223=$K$224,$K$225,IF(R222=$K$224,$K$226,IF(R221=$K$224,$K$227,IF(R219=$K$224,$K$228,IF(R218=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I224=$F$202,$K$224,IF(S223=$K$224,$K$225,IF(S222=$K$224,$K$226,IF(S221=$K$224,$K$227,IF(S219=$K$224,$K$228,IF(S218=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I224<F$197,1,0)","v":1},{"$f":"IF($I224<$F$198,1,0)-V224","v":0},{"$f":"IF($I224<$F$199,1,0)-SUM($V224:W224)","v":0},{"$f":"IF($I224<$F$200,1,0)-SUM($V224:X224)","v":0},{"$f":"IF($I224<$F$201,1,0)-SUM($V224:Y224)","v":0},{"$f":"IF($I224<$F$202,1,0)-SUM($V224:Z224)","v":0},{"$f":"IF($I224<$F$203,1,0)-SUM($V224:AA224)","v":0},{"$f":"IF($I224<$F$204,1,0)-SUM($V224:AB224)","v":-1},null,{"$f":"V224","v":1},{"$f":"IF(($I224<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"Taxes $ Insurance",null,{"$f":"IF(A215=1,0,'Summary A1'!M$259)","v":3085803.0909746718},null,null,null,null,2,1,{"$f":"'Input A1'!T69","v":0.32},0,null,{"$f":"IF($I225=$F$197,$K$224,IF(N224=$K$224,$K$225,IF(N223=$K$224,$K$226,IF(N222=$K$224,$K$227,IF(N221=$K$224,$K$228,IF(N219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$198,$K$224,IF(O224=$K$224,$K$225,IF(O223=$K$224,$K$226,IF(O222=$K$224,$K$227,IF(O221=$K$224,$K$228,IF(O219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$199,$K$224,IF(P224=$K$224,$K$225,IF(P223=$K$224,$K$226,IF(P222=$K$224,$K$227,IF(P221=$K$224,$K$228,IF(P219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$200,$K$224,IF(Q224=$K$224,$K$225,IF(Q223=$K$224,$K$226,IF(Q222=$K$224,$K$227,IF(Q221=$K$224,$K$228,IF(Q219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$201,$K$224,IF(R224=$K$224,$K$225,IF(R223=$K$224,$K$226,IF(R222=$K$224,$K$227,IF(R221=$K$224,$K$228,IF(R219=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I225=$F$202,$K$224,IF(S224=$K$224,$K$225,IF(S223=$K$224,$K$226,IF(S222=$K$224,$K$227,IF(S221=$K$224,$K$228,IF(S219=$K$224,$K$229,0))))))","v":0},null,null,{"$f":"IF($I225<F$197,1,0)","v":1},{"$f":"IF($I225<$F$198,1,0)-V225","v":0},{"$f":"IF($I225<$F$199,1,0)-SUM($V225:W225)","v":0},{"$f":"IF($I225<$F$200,1,0)-SUM($V225:X225)","v":0},{"$f":"IF($I225<$F$201,1,0)-SUM($V225:Y225)","v":0},{"$f":"IF($I225<$F$202,1,0)-SUM($V225:Z225)","v":0},{"$f":"IF($I225<$F$203,1,0)-SUM($V225:AA225)","v":0},{"$f":"IF($I225<F$203,1,0)-SUM($V225:AB225)","v":0},null,{"$f":"V225","v":1},0,0,0,0,0,0,0]
[null,"Taxes & Insurance","$/kW",{"$f":"D225/(D153*1000)","v":308.58030909746719},{"$f":"D222+D226","v":1560.5199957064092},null,null,null,3,1,{"$f":"'Input A1'!T70","v":0.192},0,null,{"$f":"IF($I226=$F$197,$K$224,IF(N225=$K$224,$K$225,IF(N224=$K$224,$K$226,IF(N223=$K$224,$K$227,IF(N222=$K$224,$K$228,IF(N221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$198,$K$224,IF(O225=$K$224,$K$225,IF(O224=$K$224,$K$226,IF(O223=$K$224,$K$227,IF(O222=$K$224,$K$228,IF(O221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$199,$K$224,IF(P225=$K$224,$K$225,IF(P224=$K$224,$K$226,IF(P223=$K$224,$K$227,IF(P222=$K$224,$K$228,IF(P221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$200,$K$224,IF(Q225=$K$224,$K$225,IF(Q224=$K$224,$K$226,IF(Q223=$K$224,$K$227,IF(Q222=$K$224,$K$228,IF(Q221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$201,$K$224,IF(R225=$K$224,$K$225,IF(R224=$K$224,$K$226,IF(R223=$K$224,$K$227,IF(R222=$K$224,$K$228,IF(R221=$K$224,$K$229,0))))))","v":0},{"$f":"IF($I226=$F$202,$K$224,IF(S225=$K$224,$K$225,IF(S224=$K$224,$K$226,IF(S223=$K$224,$K$227,IF(S222=$K$224,$K$228,IF(S221=$K$224,$K$229,0))))))","v":0},null,null,1,0,{"$f":"IF($I226<$F$199,1,0)-SUM($V226:W226)","v":0},{"$f":"IF($I226<$F$200,1,0)-SUM($V226:X226)","v":0},{"$f":"IF($I226<$F$201,1,0)-SUM($V226:Y226)","v":0},{"$f":"IF($I226<$F$202,1,0)-SUM($V226:Z226)","v":0},{"$f":"IF($I226<$F$203,1,0)-SUM($V226:AA226)","v":0},{"$f":"IF($I226<F$203,1,0)-SUM($V226:AB226)","v":0},null,1,0,0,0,0,0,0,0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D152,-1,-1,J224:J263)","v":10.594014245516162},null,null,null,null,4,1,{"$f":"'Input A1'!T71","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I227<$F$199,1,0)-SUM($V227:W227)","v":0},{"$f":"IF($I227<$F$200,1,0)-SUM($V227:X227)","v":0},{"$f":"IF($I227<$F$201,1,0)-SUM($V227:Y227)","v":0},{"$f":"IF($I227<$F$202,1,0)-SUM($V227:Z227)","v":0},{"$f":"IF($I227<$F$203,1,0)-SUM($V227:AA227)","v":0},{"$f":"IF($I227<F$203,1,0)-SUM($V227:AB227)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D226*D227","v":3269.104190464348},{"$f":"D228*D153*1000","v":32691041.90464348},{"$f":"'Revised COE 10-90 - DCF'!G251","v":32691041.904643472},null,null,5,1,{"$f":"'Input A1'!T72","v":0.1152},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I228<$F$199,1,0)-SUM($V228:W228)","v":0},{"$f":"IF($I228<$F$200,1,0)-SUM($V228:X228)","v":0},{"$f":"IF($I228<$F$201,1,0)-SUM($V228:Y228)","v":0},{"$f":"IF($I228<$F$202,1,0)-SUM($V228:Z228)","v":0},{"$f":"IF($I228<$F$203,1,0)-SUM($V228:AA228)","v":0},{"$f":"IF($I228<F$203,1,0)-SUM($V228:AB228)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV (FO&M)",null,{"$f":"D224+D228","v":16532.171064926515},{"$f":"D229*D$153*1000","v":165321710.64926514},{"$f":"F224+F228","v":165321710.64926511},null,null,6,1,{"$f":"'Input A1'!T73","v":5.7599999999999998E-2},0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I229<$F$199,1,0)-SUM($V229:W229)","v":0},{"$f":"IF($I229<$F$200,1,0)-SUM($V229:X229)","v":0},{"$f":"IF($I229<$F$201,1,0)-SUM($V229:Y229)","v":0},{"$f":"IF($I229<$F$202,1,0)-SUM($V229:Z229)","v":0},{"$f":"IF($I229<$F$203,1,0)-SUM($V229:AA229)","v":0},{"$f":"IF($I229<F$203,1,0)-SUM($V229:AB229)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I230<$F$199,1,0)-SUM($V230:W230)","v":0},{"$f":"IF($I230<$F$200,1,0)-SUM($V230:X230)","v":0},{"$f":"IF($I230<$F$201,1,0)-SUM($V230:Y230)","v":0},{"$f":"IF($I230<$F$202,1,0)-SUM($V230:Z230)","v":0},{"$f":"IF($I230<$F$203,1,0)-SUM($V230:AA230)","v":0},{"$f":"IF($I230<F$203,1,0)-SUM($V230:AB230)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I231<$F$199,1,0)-SUM($V231:W231)","v":0},{"$f":"IF($I231<$F$200,1,0)-SUM($V231:X231)","v":0},{"$f":"IF($I231<$F$201,1,0)-SUM($V231:Y231)","v":0},{"$f":"IF($I231<$F$202,1,0)-SUM($V231:Z231)","v":0},{"$f":"IF($I231<$F$203,1,0)-SUM($V231:AA231)","v":0},{"$f":"IF($I231<F$203,1,0)-SUM($V231:AB231)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D152)^$D151-1)/(D152*(1+D152)^$D151))","v":10.59401424551616},null,null,null,null,9,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I232<$F$199,1,0)-SUM($V232:W232)","v":0},{"$f":"IF($I232<$F$200,1,0)-SUM($V232:X232)","v":0},{"$f":"IF($I232<$F$201,1,0)-SUM($V232:Y232)","v":0},{"$f":"IF($I232<$F$202,1,0)-SUM($V232:Z232)","v":0},{"$f":"IF($I232<$F$203,1,0)-SUM($V232:AA232)","v":0},{"$f":"IF($I232<F$203,1,0)-SUM($V232:AB232)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D232*(D222+D226)/D251+D230/1000","v":0.23284054083204986},null,null,null,null,10,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I233<$F$199,1,0)-SUM($V233:W233)","v":0},{"$f":"IF($I233<$F$200,1,0)-SUM($V233:X233)","v":0},{"$f":"IF($I233<$F$201,1,0)-SUM($V233:Y233)","v":0},{"$f":"IF($I233<$F$202,1,0)-SUM($V233:Z233)","v":0},{"$f":"IF($I233<$F$203,1,0)-SUM($V233:AA233)","v":0},{"$f":"IF($I233<F$203,1,0)-SUM($V233:AB233)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I234<$F$199,1,0)-SUM($V234:W234)","v":0},{"$f":"IF($I234<$F$200,1,0)-SUM($V234:X234)","v":0},{"$f":"IF($I234<$F$201,1,0)-SUM($V234:Y234)","v":0},{"$f":"IF($I234<$F$202,1,0)-SUM($V234:Z234)","v":0},{"$f":"IF($I234<$F$203,1,0)-SUM($V234:AA234)","v":0},{"$f":"IF($I234<F$203,1,0)-SUM($V234:AB234)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I235<$F$199,1,0)-SUM($V235:W235)","v":0},{"$f":"IF($I235<$F$200,1,0)-SUM($V235:X235)","v":0},{"$f":"IF($I235<$F$201,1,0)-SUM($V235:Y235)","v":0},{"$f":"IF($I235<$F$202,1,0)-SUM($V235:Z235)","v":0},{"$f":"IF($I235<$F$203,1,0)-SUM($V235:AA235)","v":0},{"$f":"IF($I235<F$203,1,0)-SUM($V235:AB235)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I236<$F$199,1,0)-SUM($V236:W236)","v":0},{"$f":"IF($I236<$F$200,1,0)-SUM($V236:X236)","v":0},{"$f":"IF($I236<$F$201,1,0)-SUM($V236:Y236)","v":0},{"$f":"IF($I236<$F$202,1,0)-SUM($V236:Z236)","v":0},{"$f":"IF($I236<$F$203,1,0)-SUM($V236:AA236)","v":0},{"$f":"IF($I236<F$203,1,0)-SUM($V236:AB236)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I237<$F$199,1,0)-SUM($V237:W237)","v":0},{"$f":"IF($I237<$F$200,1,0)-SUM($V237:X237)","v":0},{"$f":"IF($I237<$F$201,1,0)-SUM($V237:Y237)","v":0},{"$f":"IF($I237<$F$202,1,0)-SUM($V237:Z237)","v":0},{"$f":"IF($I237<$F$203,1,0)-SUM($V237:AA237)","v":0},{"$f":"IF($I237<F$203,1,0)-SUM($V237:AB237)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D152),1,1,K224:K229)","v":0.8315483216571633},null,{"$f":"D238*D177","v":45120.111494715449},{"$f":"F238*D153*1000","v":451201114.94715446},{"$f":"'Revised COE 10-90 - DCF'!G197","v":451197229.9882735},15,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I238<$F$199,1,0)-SUM($V238:W238)","v":0},{"$f":"IF($I238<$F$200,1,0)-SUM($V238:X238)","v":0},{"$f":"IF($I238<$F$201,1,0)-SUM($V238:Y238)","v":0},{"$f":"IF($I238<$F$202,1,0)-SUM($V238:Z238)","v":0},{"$f":"IF($I238<$F$203,1,0)-SUM($V238:AA238)","v":0},{"$f":"IF($I238<F$203,1,0)-SUM($V238:AB238)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(N255:S255)","v":0},{"$f":"'Revised COE 10-90 - DCF'!G197/'Revised COE 10-90 - DCF'!G172","v":0.83154116180996829},{"$f":"D239*D192","v":0},{"$f":"F239*D153*1000","v":0},{"$f":"'Revised COE 10-90 - DCF'!G236","v":0},16,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I239<$F$199,1,0)-SUM($V239:W239)","v":0},{"$f":"IF($I239<$F$200,1,0)-SUM($V239:X239)","v":0},{"$f":"IF($I239<$F$201,1,0)-SUM($V239:Y239)","v":0},{"$f":"IF($I239<$F$202,1,0)-SUM($V239:Z239)","v":0},{"$f":"IF($I239<$F$203,1,0)-SUM($V239:AA239)","v":0},{"$f":"IF($I239<F$203,1,0)-SUM($V239:AB239)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"F238+F239","v":45120.111494715449},null,null,null,{"$f":"H238+H239","v":451197229.9882735},17,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I240<$F$199,1,0)-SUM($V240:W240)","v":0},{"$f":"IF($I240<$F$200,1,0)-SUM($V240:X240)","v":0},{"$f":"IF($I240<$F$201,1,0)-SUM($V240:Y240)","v":0},{"$f":"IF($I240<$F$202,1,0)-SUM($V240:Z240)","v":0},{"$f":"IF($I240<$F$203,1,0)-SUM($V240:AA240)","v":0},{"$f":"IF($I240<F$203,1,0)-SUM($V240:AB240)","v":0},null,1,{"$f":"IF(($I240<AE$77),1,0)","v":0},0,0,0,0,0,0]
[null,"PV(Depreciation)","$/kW",{"$f":"D238*D208","v":45120.111494715449},null,null,null,{"$f":"D241*D153*1000","v":451201114.94715446},18,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I241<$F$199,1,0)-SUM($V241:W241)","v":0},{"$f":"IF($I241<$F$200,1,0)-SUM($V241:X241)","v":0},{"$f":"IF($I241<$F$201,1,0)-SUM($V241:Y241)","v":0},{"$f":"IF($I241<$F$202,1,0)-SUM($V241:Z241)","v":0},{"$f":"IF($I241<$F$203,1,0)-SUM($V241:AA241)","v":0},{"$f":"IF($I241<F$203,1,0)-SUM($V241:AB241)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I242<$F$199,1,0)-SUM($V242:W242)","v":0},{"$f":"IF($I242<$F$200,1,0)-SUM($V242:X242)","v":0},{"$f":"IF($I242<$F$201,1,0)-SUM($V242:Y242)","v":0},{"$f":"IF($I242<$F$202,1,0)-SUM($V242:Z242)","v":0},{"$f":"IF($I242<$F$203,1,0)-SUM($V242:AA242)","v":0},{"$f":"IF($I242<F$203,1,0)-SUM($V242:AB242)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I243<$F$199,1,0)-SUM($V243:W243)","v":0},{"$f":"IF($I243<$F$200,1,0)-SUM($V243:X243)","v":0},{"$f":"IF($I243<$F$201,1,0)-SUM($V243:Y243)","v":0},{"$f":"IF($I243<$F$202,1,0)-SUM($V243:Z243)","v":0},{"$f":"IF($I243<$F$203,1,0)-SUM($V243:AA243)","v":0},{"$f":"IF($I243<F$203,1,0)-SUM($V243:AB243)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I244<$F$199,1,0)-SUM($V244:W244)","v":0},{"$f":"IF($I244<$F$200,1,0)-SUM($V244:X244)","v":0},{"$f":"IF($I244<$F$201,1,0)-SUM($V244:Y244)","v":0},{"$f":"IF($I244<$F$202,1,0)-SUM($V244:Z244)","v":0},{"$f":"IF($I244<$F$203,1,0)-SUM($V244:AA244)","v":0},{"$f":"IF($I244<F$203,1,0)-SUM($V244:AB244)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D154","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I245<$F$199,1,0)-SUM($V245:W245)","v":0},{"$f":"IF($I245<$F$200,1,0)-SUM($V245:X245)","v":0},{"$f":"IF($I245<$F$201,1,0)-SUM($V245:Y245)","v":0},{"$f":"IF($I245<$F$202,1,0)-SUM($V245:Z245)","v":0},{"$f":"IF($I245<$F$203,1,0)-SUM($V245:AA245)","v":0},{"$f":"IF($I245<F$203,1,0)-SUM($V245:AB245)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I246<$F$199,1,0)-SUM($V246:W246)","v":0},{"$f":"IF($I246<$F$200,1,0)-SUM($V246:X246)","v":0},{"$f":"IF($I246<$F$201,1,0)-SUM($V246:Y246)","v":0},{"$f":"IF($I246<$F$202,1,0)-SUM($V246:Z246)","v":0},{"$f":"IF($I246<$F$203,1,0)-SUM($V246:AA246)","v":0},{"$f":"IF($I246<F$203,1,0)-SUM($V246:AB246)","v":0},null,1,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I247<$F$199,1,0)-SUM($V247:W247)","v":0},{"$f":"IF($I247<$F$200,1,0)-SUM($V247:X247)","v":0},{"$f":"IF($I247<$F$201,1,0)-SUM($V247:Y247)","v":0},{"$f":"IF($I247<$F$202,1,0)-SUM($V247:Z247)","v":0},{"$f":"IF($I247<$F$203,1,0)-SUM($V247:AA247)","v":0},{"$f":"IF($I247<F$203,1,0)-SUM($V247:AB247)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D185)^D151-1)/(D185*(1+D185)^D151))/(1-D184)^1","v":8.5318572330900331},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^1)*(1-(1+D152)^(-F197*(FLOOR(D151/F197,1)-D193)))/(1-(1+D152)^(-F197))+((((1+D185)^(MOD(D151,F197)+D193*F197)-1)/(D185*(1+D185)^(MOD(D151,F197)+D193*F197)))/(1-D184)^1)/(1+D152)^(D151-(MOD(D151,F197)+D193*F197))","v":8.5318572330900331},null,null,null,25,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I248<$F$199,1,0)-SUM($V248:W248)","v":0},{"$f":"IF($I248<$F$200,1,0)-SUM($V248:X248)","v":0},{"$f":"IF($I248<$F$201,1,0)-SUM($V248:Y248)","v":0},{"$f":"IF($I248<$F$202,1,0)-SUM($V248:Z248)","v":0},{"$f":"IF($I248<$F$203,1,0)-SUM($V248:AA248)","v":0},{"$f":"IF($I248<F$203,1,0)-SUM($V248:AB248)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D248*D245","v":71002.115893775263},{"$f":"E248*D245","v":71002.115893775263},null,null,null,26,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I249<$F$199,1,0)-SUM($V249:W249)","v":0},{"$f":"IF($I249<$F$200,1,0)-SUM($V249:X249)","v":0},{"$f":"IF($I249<$F$201,1,0)-SUM($V249:Y249)","v":0},{"$f":"IF($I249<$F$202,1,0)-SUM($V249:Z249)","v":0},{"$f":"IF($I249<$F$203,1,0)-SUM($V249:AA249)","v":0},{"$f":"IF($I249<F$203,1,0)-SUM($V249:AB249)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I250<$F$199,1,0)-SUM($V250:W250)","v":0},{"$f":"IF($I250<$F$200,1,0)-SUM($V250:X250)","v":0},{"$f":"IF($I250<$F$201,1,0)-SUM($V250:Y250)","v":0},{"$f":"IF($I250<$F$202,1,0)-SUM($V250:Z250)","v":0},{"$f":"IF($I250<$F$203,1,0)-SUM($V250:AA250)","v":0},{"$f":"IF($I250<F$203,1,0)-SUM($V250:AB250)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D151<D197,D249,E249)","v":71002.115893775263},null,null,null,null,28,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I251<$F$199,1,0)-SUM($V251:W251)","v":0},{"$f":"IF($I251<$F$200,1,0)-SUM($V251:X251)","v":0},{"$f":"IF($I251<$F$201,1,0)-SUM($V251:Y251)","v":0},{"$f":"IF($I251<$F$202,1,0)-SUM($V251:Z251)","v":0},{"$f":"IF($I251<$F$203,1,0)-SUM($V251:AA251)","v":0},{"$f":"IF($I251<F$203,1,0)-SUM($V251:AB251)","v":0},null,1,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'Revised COE 10-90 - DCF'!G190/(D153*1000)","v":71706.306661570707},{"$f":"IF(D197<D151,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I252<$F$199,1,0)-SUM($V252:W252)","v":0},{"$f":"IF($I252<$F$200,1,0)-SUM($V252:X252)","v":0},{"$f":"IF($I252<$F$201,1,0)-SUM($V252:Y252)","v":0},{"$f":"IF($I252<$F$202,1,0)-SUM($V252:Z252)","v":0},{"$f":"IF($I252<$F$203,1,0)-SUM($V252:AA252)","v":0},{"$f":"IF($I252<F$203,1,0)-SUM($V252:AB252)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D251/D252-1","v":-9.8204858202917134E-3},null,null,null,null,30,0,null,0,null,0,0,0,0,0,0,null,null,1,0,{"$f":"IF($I253<$F$199,1,0)-SUM($V253:W253)","v":0},{"$f":"IF($I253<$F$200,1,0)-SUM($V253:X253)","v":0},{"$f":"IF($I253<$F$201,1,0)-SUM($V253:Y253)","v":0},{"$f":"IF($I253<$F$202,1,0)-SUM($V253:Z253)","v":0},{"$f":"IF($I253<$F$203,1,0)-SUM($V253:AA253)","v":0},{"$f":"IF($I253<F$203,1,0)-SUM($V253:AB253)","v":0},null,1,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(I254>D$151,0,1)","v":0}]
[null,null,null,null,null,null,null,null,32,0,null,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$152),1,1,N224:N253)","v":0},{"$f":"SERIESSUM(1/(1+$D$152),1,1,O224:O253)","v":0},0,0,0,0,null,"∑1/(1+dc)^t",{"$f":"SERIESSUM(1/(1+$D$289),1,1,V224:V253)","v":30},{"$f":"SERIESSUM(1/(1+$D$289),1,1,W231:W253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,X239:X253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Y246:Y253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,Z224:Z253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AA224:AA253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AB224:AB253)","v":0},{"$f":"SERIESSUM(1/(1+$D$289),1,1,AC224:AC253)","v":-1},null,{"$f":"SERIESSUM(1/(1+($D$184/(1-$D$184))),1,1,AE224:AE253)","v":19.076809859541783},0,0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D185)^D258-1)/(D185*(1+D185)^D258))/(1-D184)^D188","v":6.2248964644282383},{"$f":"((((1+D185)^F197-1)/(D185*(1+D185)^F197))/(1-D184)^D188)*(1-(1+D152)^(-F197*(FLOOR(D258/F197,1))))/(1-(1+D152)^(-F197))+((((1+D185)^MOD(D258,F197)-1)/(D185*(1+D185)^MOD(D258,F197)))/(1-D184)^D188)/(1+D152)^(D258-MOD(D258,F197))","v":6.2248964644282383},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D248","v":8.5318572330900331},{"$f":"E248","v":8.5318572330900331},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D197>D151,D261,E261)*D245","v":51803.588376971798},null,{"$f":"'Revised COE 10-90 - DCF'!H190/(D153*1000)","v":52201.644101315673},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D197>D151,D262,E262)*D245","v":71002.115893775263},null,{"$f":"D252","v":71706.306661570707}]
[null,"Levelized Royalties",null,{"$f":"(D257*D263+D259*(D264-D263))/D251","v":2.2231890413613935E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D211+D233)/(1-D265)","v":1.104603928740979},null,{"$f":"'Revised COE 10-90 - DCF'!G5","v":0.19445987409776067},"LCOE from Revised COE 10-90s - DCF sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D271:D286)","v":1.1046039287409788},{"$f":"SUM(D271:D277)","v":0.84720595441471191}]
[null,"Exploration","$/kW-hr",{"$f":"(L182*(1-D$149*D$238)/(1-D$149))/D$251","v":1.7694163015720833E-2}]
[null,"Confirmation","$/kW-hr",{"$f":"(L181*(1-D$149*D$238)/(1-D$149))/D$251","v":9.0080049708451723E-2}]
[null,"Well Field","$/kW-hr",{"$f":"(L180*(1-D$149*D$238)/(1-D$149))/D$251","v":0.51140091389279085}]
[null,"Stimulation","$/kW-hr",{"$f":"(L179*(1-D$149*D$238)/(1-D$149))/D$251","v":8.7685140996139929E-2}]
[null,"Power Plant","$/kW-hr",{"$f":"(L178*(1-D$149*D$238)/(1-D$149))/D$251","v":0.13396066653901573}]
[null,"Permitting","$/kW-hr",{"$f":"(L183*(1-D$149*D$238)/(1-D$149))/D$251","v":6.3850202625929412E-3}]
[null,"Makeup Costs","$/kW-hr",{"$f":"(D192*D205*(1-D$149*D$238)/(1-D$149))/D$251","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E215*D$232/D$251","v":0},{"$f":"SUM(D279:D286)","v":0.25739797432626665}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E217*D$232/D$251","v":1.2071939889263444E-2}]
[null,"Maintenance - Plant","$/kW-hr",{"$f":"E218*D$232/D$251","v":1.9359518411562793E-2}]
[null,"Maintenance Well Field","$/kW-hr",{"$f":"E219*D$232/D$251","v":7.2729166140973162E-2}]
[null,"Water Makeup Costs","$/kW-hr",{"$f":"E220*D$232/D$251","v":5.5124876303434572E-2}]
[null,"Production Pump Maintenance","$/kW-hr",{"$f":"E221*D$232/D$251","v":2.751269121716831E-2}]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D226*D$232/D$251","v":4.6042348869647545E-2}]
[null,"Royalties","$/kW-hr",{"$f":"D265*D268","v":2.4557433494216862E-2}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((L174*I$24*(1-D$149*D$94)/(1-D$5))/D$107)","v":0.32591227514113358}]

{"sheet":"Revised COE - DCF","index":14,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["REFERENCE SCENARIO",null,null,null,"COE",null,0.18148862142192174]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":-261481932.76659828}]
[]
[]
["IMPROVED SCENARIO",null,null,null,"COE",null,5.2768154034405011E-2]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":-204204944.9038347}]
[]
[]
["REFERENCE SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!T41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!T40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!T46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!H279","v":10}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!T56","v":2},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!T55","v":2},{"$f":"F22-F23","v":0},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!T55","v":2},{"$f":"F22-F24","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!T53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!T52","v":1},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":4.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":5.5},{"$f":"F28+G28","v":5.5}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!H$273+'Summary A1'!H$286)*(1+F10)","v":109602369.14806965},{"$f":"SUM(J34:Z34)","v":113438452.06825209},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,58637267.494217269,54801184.574034825,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!H$158*(1+F10)","v":29379921.495646719},{"$f":"SUM(J35:Z35)","v":31583415.60782022},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,16893454.859996863,14689960.747823359,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!H$131-'Summary A1'!H$126)*(1+F10)","v":172242740.62191701},{"$f":"SUM(J36:Z36)","v":185160946.16856077},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,99039575.857602268,86121370.310958505,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!H$126+'Summary A1'!H$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!H$105-'Summary A1'!H$103)*(1+F10)","v":29685047.318695523},57692889.463884756,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,32609024.479587041,25083864.984297719,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!H$82-'Summary A1'!H$78)*(1+F10)","v":4414801.7934722807},{"$f":"SUM(J40:Z40)","v":11154217.471297394},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},6304557.701168092,4849659.7701293016,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!H$78+'Summary A1'!H$103)*(1+F10)","v":781999.99999999988},2568490.7300000004,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":1451755.6300000001},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":1116735.1000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":347256880.37780118}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":403119286.50981522},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":1451755.6300000001},7421292.8011680916,{"$f":"SUM(M34:M42)","v":37458684.249716341},26604739.984297719,174570298.2118164,{"$f":"SUM(P34:P42)","v":155612515.63281667},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":403119286.50981528}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.3156233190508041},{"$f":"SUM(J47:Z47)","v":0.32667013521758226},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.16885847569218018,0.15781165952540205,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":8.460572894533458E-2},{"$f":"SUM(J48:Z48)","v":9.0951158616234665E-2},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,4.8648294143567375E-2,4.230286447266729E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.49600958355245262},{"$f":"SUM(J49:Z49)","v":0.53321030231888655},{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.28520551054266025,0.24800479177622631,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":3.3116694440981195E-3},4.3796828398197625E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,4.3796828398197625E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":8.5484403610374585E-2},0.16613893841676303,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,9.3904617365996507E-2,7.2234321050766534E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":1.2713360174949329E-2},3.2120940150018235E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},1.8155313997836393E-2,1.3965626152181842E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":2.2519352219867207E-3},7.3965150156437157E-3,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":4.1806389218855787E-3},3.215876093758137E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1},{"$f":"SUM(G47:G53)","v":1.1608676725749481},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":4.1806389218855787E-3},2.1371190091594529E-2,0.10787024351817835,{"$f":"SUM(N47:N53)","v":7.6614003890586299E-2},0.50271228037840787,0.44811931577429565,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.1608676725749483}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":403119286.50981528}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},40]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!N10","v":9.8284471363975747},{"$f":"'DrwDwn Summary'!N11","v":9.6531241079025847},{"$f":"'DrwDwn Summary'!N12","v":9.4742307971003452},{"$f":"'DrwDwn Summary'!N13","v":9.2919621993697383},{"$f":"'DrwDwn Summary'!N14","v":9.1065085066987379},{"$f":"'DrwDwn Summary'!N15","v":8.918055190383102},{"$f":"'DrwDwn Summary'!N16","v":8.7267830826201322},{"$f":"'DrwDwn Summary'!N17","v":8.532868457010494},{"$f":"'DrwDwn Summary'!N18","v":8.3364831079814028},{"$f":"'DrwDwn Summary'!N19","v":8.1377944291427262},{"$f":"'DrwDwn Summary'!N20","v":7.9369654905885696},{"$f":"'DrwDwn Summary'!N21","v":7.7341551151566748},{"$f":"'DrwDwn Summary'!N22","v":7.5295179536574555},{"$f":"'DrwDwn Summary'!N23","v":7.3232045590840293},{"$f":"'DrwDwn Summary'!N24","v":7.1153614598157251},{"$f":"'DrwDwn Summary'!N25","v":6.906131231825972},{"$f":"'DrwDwn Summary'!N26","v":6.6956525699059011},{"$f":"'DrwDwn Summary'!N27","v":6.4840603579154461},{"$f":"'DrwDwn Summary'!N28","v":6.2714857380721654},{"$f":"'DrwDwn Summary'!N29","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N30","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N31","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N32","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N33","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N34","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N35","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N36","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N37","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N38","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N39","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N40","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N41","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N42","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N43","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N44","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N45","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N46","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N47","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N48","v":6.0758715836934236},{"$f":"'DrwDwn Summary'!N49","v":6.0758715836934236}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":81792337.069100618},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":80333298.8259653},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":78844548.693469062},77327709.42315495,75784363.792746902,74216055.294368178,72624288.813564733,71010531.299241319,{"$f":"IF(R$60>$F$14,0,R61*1000*8760*$F$13)","v":69376212.424621224},67722725.239325777,66051426.812678076,64363638.868333846,62660648.410337336,60943708.340697289,59214038.068586469,57472824.111255728,55721220.686756909,53960350.298572339,52191304.312236555,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":50563403.319496669},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":743794496.23577571},{"$f":"SUM(J63:S63)","v":532166118.34771496},null,{"$f":"J62/(1+$F11)^J60","v":76441436.51317814},70166214.364543021,64360637.702896185,58992939.277527213,54033204.005191058,49453291.327738553,45226757.113199435,41328775.736159079,37736062.870437093,34426799.436845243,31380557.069825247,28578225.397792052,26001941.371933404,23635020.826053753,21461892.404910326,19468033.959560823,17639911.474826235,15964920.565420937,14431330.553037968,13066544.264699787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":14844378.497548217},{"$f":"K62*$G$1","v":14579579.658199726},14309388.449011281,14034099.380923338,13753999.710083036,13469369.562747996,13180482.058521355,12887603.431937532,12590993.152418904,12290904.042620821,11987582.395183902,11681268.087912329,11372194.697395856,11060589.611092824,10746674.137892952,10430663.617176386,10112767.526386179,9793189.5871318765,9472127.8698398117,9176682.3628560714,0,0,0,0,0,0,0,0,0,0,{"$f":"AN62*$G$1","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":134990237.74304366},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":13873250.932288053},12734369.515415953,11680723.410534389,10706547.223105552,9806411.7059115861,8975209.6678479463,8208141.7998586576,7500702.5334112793,6848666.0282465946,6248072.369762036,5695214.0420545237,5186622.730130231,4719056.4938858263,4289487.3469989058,3895089.2656727876,3533226.6451158496,3201443.2155709518,2897451.4245287329,2619122.2873549205,2371429.1053488823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":80623857.301963061},{"$f":"K68*$G$44","v":128998171.68314089},{"$f":"L68*$G$44","v":77398903.009884536},46419185.841605231,46419185.841605231,{"$f":"O68*$G$44","v":23259982.831616376}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":335210279.8523773},null,null,{"$f":"J69/(1+$F18)^J60","v":75349399.347629026},{"$f":"K69/(1+$F18)^K60","v":112671999.024492},63180560.200649716,35412974.625704907,33096237.967948504,15499108.685953157]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":31604552.062369522},{"$f":"K69*$F$16","v":50567283.299791232},30340369.979874738,18196320.84990925,18196320.84990925,9117913.26999362]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":131402429.7021319},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":29536964.544270579},{"$f":"K71/(1+$F$18)^(K60)","v":44167423.617600866},24766779.598654687,13881886.053276321,12973725.283435812,6075650.6048936388]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI48,'Reservoir B1'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,{"$f":"IF(T$60>$F$14,0,IF(T$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(U$60>$F$14,0,IF(U$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI49,'Reservoir B1'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI50,'Reservoir B1'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI51,'Reservoir B1'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI52,'Reservoir B1'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI53,'Reservoir B1'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AI54,'Reservoir B1'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},{"$f":"IF(K88=0,0,K88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G77,$J$68,IF(L$60=$G77+1,$K$68,IF(L$60=$G77+2,$L$68,IF(L$60=$G77+3,$M$68,IF(L$60=$G77+4,$N$68,IF(L$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G78,$J$68,IF(L$60=$G78+1,$K$68,IF(L$60=$G78+2,$L$68,IF(L$60=$G78+3,$M$68,IF(L$60=$G78+4,$N$68,IF(L$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(L$60>$F$14,0,IF(L$60=$G79,$J$68,IF(L$60=$G79+1,$K$68,IF(L$60=$G79+2,$L$68,IF(L$60=$G79+3,$M$68,IF(L$60=$G79+4,$N$68,IF(L$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$247)","v":728974.07043932797},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":728974.07043932797},{"$f":"IF(K$60>$F$14,0,$F115)","v":728974.07043932797},728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$257-F119)","v":2882219.4785601725},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":2882219.4785601725},2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$252)","v":1715515.3431871771},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1715515.3431871771},1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!H$253+'Summary A1'!H$258))","v":2166092.0392994047},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":2166092.0392994047},2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!H81,'O&M Costs B1'!H$75))","v":1081091.2499317089},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":1081091.2499317089},1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":8573892.1814177893},{"$f":"SUM(K114:K119)","v":8573892.1814177893},8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":90831935.90945968},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":8012983.3471194291},7488769.4832891859,6998849.9843824161,6540981.2938153427,6113066.6297339648,5713146.3829289395,5339389.1429242417,4990083.3111441517,4663629.262751543,4358532.0212631244,4073394.4123954428,3806910.6657901346,3557860.4353178823,3325103.2105774605,3107573.0939976261,2904273.91962395,2714274.6912373365,2536705.3189133983,2370752.6344985031,2215656.6677556103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!H$259)","v":2292811.1071870732},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":2292811.1071870732},{"$f":"IF(K$60>$F$14,0,$F123)","v":2292811.1071870732},2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,2292811.1071870732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":24290073.531817541},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":2142814.1188664236},2002630.0176321715,1871616.8389085713,1749174.6158024033,1634742.6315910309,1527796.8519542348,1427847.5251908733,1334436.9394307227,1247137.3265707688,1165548.9033371673,1089298.0405020253,1018035.5518710519,951435.09520659049,889191.6777631687,831020.25959174638,776654.44821658544,725845.27870708925,678360.07355802727,633981.37715703482,592505.95995984564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":259776.62370709382},{"$f":"IF(K60>10,$F20,$F19)*K64","v":255142.64401849522},250414.29785769744,245596.73916615846,240694.99492645316,235713.96734808997,230658.43602412372,225533.06005890685,220342.38016733085,215090.82074586439,419565.38383143663,408844.38307693152,398026.81440885499,387120.63638824888,376133.59482625336,365073.22660117352,353946.86342351628,342761.63554961572,331524.47544439347,321183.88269996253,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":3034471.6552448431},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":242781.89131504094},222851.46651977921,204412.65968435182,187364.5764043472,171612.20485345277,157066.16918733908,143642.48149752652,131262.29433469742,119851.65549431542,109341.26647083563,199332.49147190838,181531.79555455808,165166.97728600394,150132.0571449617,136328.12429854757,123662.93257905474,112050.51254498331,101410.79985850566,91669.28005742222,83000.01868721089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":1690186.6657616862},{"$f":"SUM(T127:AW127)","v":1344284.9894831562}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":3717898.5852362607},3457733.7255763682,3192270.862548721,2921799.3531523175,2646601.4265517201,2366952.3067950439,2083120.3338923682,1795367.0832737631,1503947.4836467106,1209109.933270094,701313.72274760308,405720.41623053449,107464.59438213805,-193234.31390028691,-496162.7455381637,-801112.89802965045,-1107882.6256421998,-1416275.3370226016,-1726099.8942094443,-2011204.8084487536,0,0,0,0,0,0,0,0,0,0,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":1457416.2454126142},1355431.6204259363,1251370.1781190988,1145345.3464357085,1037467.7592082743,927845.30426365719,816583.17088580842,703783.89664331509,589547.4135895106,473971.09384187683,274914.97931706044,159042.40316236953,42126.12099779812,-75747.851048912475,-194495.79625096018,-314036.25602762296,-434289.98925174231,-555179.93211285991,-676631.15853010223,-788392.28491191147,0,0,0,0,0,0,0,0,0,0,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":6598832.6054364685},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":1362071.2573949664},1183886.4708061283,1021490.8196031476,873778.48093671608,739700.17397538992,618262.50340075407,508526.95889643813,409608.63549266936,320674.7311045471,240942.870046836,130610.1262925778,70616.729030478615,17480.842541537029,-29376.322606780515,-70494.227188331904,-106374.9448790663,-137485.08863203527,-164257.7089780698,-187094.15370835163,-203735.54809308363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J132-'Revised COE 10-90 - DCF'!J132","v":428767.19025012385},{"$f":"K132-'Revised COE 10-90 - DCF'!K132","v":398412.18034157041},{"$f":"L132-'Revised COE 10-90 - DCF'!L132","v":370149.92994623678},{"$f":"M132-'Revised COE 10-90 - DCF'!M132","v":343841.64361228154},{"$f":"N132-'Revised COE 10-90 - DCF'!N132","v":319357.19710938202},{"$f":"O132-'Revised COE 10-90 - DCF'!O132","v":296574.64887548867},{"$f":"P132-'Revised COE 10-90 - DCF'!P132","v":275379.77341278724},{"$f":"Q132-'Revised COE 10-90 - DCF'!Q132","v":255665.61629289124},{"$f":"R132-'Revised COE 10-90 - DCF'!R132","v":237332.07034277212},{"$f":"S132-'Revised COE 10-90 - DCF'!S132","v":220285.47251086426},{"$f":"T132-'Revised COE 10-90 - DCF'!T132","v":203427.33059509174},{"$f":"U132-'Revised COE 10-90 - DCF'!U132","v":188787.7948331798},{"$f":"V132-'Revised COE 10-90 - DCF'!V132","v":175181.86772055225},{"$f":"W132-'Revised COE 10-90 - DCF'!W132","v":162538.56200416989},{"$f":"X132-'Revised COE 10-90 - DCF'!X132","v":150791.57233514998},{"$f":"Y132-'Revised COE 10-90 - DCF'!Y132","v":139878.98531155387},{"$f":"Z132-'Revised COE 10-90 - DCF'!Z132","v":129743.00559674934},{"$f":"AA132-'Revised COE 10-90 - DCF'!AA132","v":120329.69742086067},{"$f":"AB132-'Revised COE 10-90 - DCF'!AB132","v":111588.74077927726},{"$f":"AC132-'Revised COE 10-90 - DCF'!AC132","v":103541.25985399375},{"$f":"AD132-'Revised COE 10-90 - DCF'!AD132","v":0},{"$f":"AE132-'Revised COE 10-90 - DCF'!AE132","v":0},{"$f":"AF132-'Revised COE 10-90 - DCF'!AF132","v":0},{"$f":"AG132-'Revised COE 10-90 - DCF'!AG132","v":0},{"$f":"AH132-'Revised COE 10-90 - DCF'!AH132","v":0},{"$f":"AI132-'Revised COE 10-90 - DCF'!AI132","v":0},{"$f":"AJ132-'Revised COE 10-90 - DCF'!AJ132","v":0},{"$f":"AK132-'Revised COE 10-90 - DCF'!AK132","v":0},{"$f":"AL132-'Revised COE 10-90 - DCF'!AL132","v":0},{"$f":"AM132-'Revised COE 10-90 - DCF'!AM132","v":0},{"$f":"AN132-'Revised COE 10-90 - DCF'!AN132","v":0},{"$f":"AO132-'Revised COE 10-90 - DCF'!AO132","v":0},{"$f":"AP132-'Revised COE 10-90 - DCF'!AP132","v":0},{"$f":"AQ132-'Revised COE 10-90 - DCF'!AQ132","v":0},{"$f":"AR132-'Revised COE 10-90 - DCF'!AR132","v":0},{"$f":"AS132-'Revised COE 10-90 - DCF'!AS132","v":0},{"$f":"AT132-'Revised COE 10-90 - DCF'!AT132","v":0},{"$f":"AU132-'Revised COE 10-90 - DCF'!AU132","v":0},{"$f":"AV132-'Revised COE 10-90 - DCF'!AV132","v":0},{"$f":"AW132-'Revised COE 10-90 - DCF'!AW132","v":0}]
[]
[]
["IMPROVED SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!W40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!W46","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!J279","v":25}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!W45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!W42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!W43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":5}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!W55","v":1.5},{"$f":"F150-F151","v":0},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!W55","v":1.5},{"$f":"F150-F152","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,0.5]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!W53","v":1},{"$f":"MAX(F150:F152)","v":1.5},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!W52","v":1},{"$f":"G154+F154","v":2.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":3.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":4.5},{"$f":"F156+G156","v":4.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":1.5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-5},{"$f":"J160+1","v":-4},{"$f":"K160+1","v":-3},{"$f":"L160+1","v":-2},{"$f":"M160+1","v":-1},{"$f":"N160+1","v":0},{"$f":"O160+1","v":1},{"$f":"P160+1","v":2},{"$f":"Q160+1","v":3},{"$f":"R160+1","v":4},{"$f":"S160+1","v":5},{"$f":"T160+1","v":6},{"$f":"U160+1","v":7},{"$f":"V160+1","v":8},{"$f":"W160+1","v":9},{"$f":"X160+1","v":10}]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!J$273+'Summary A1'!J$286)*(1+F138)","v":184270689.01305935},{"$f":"SUM(J162:Z162)","v":190720163.12851644},{"$f":"'Input A1'!W65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,98584818.621986762,92135344.506529674,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!J$158*(1+F138)","v":6177885.4984649308},{"$f":"SUM(J163:Z163)","v":6394111.4909112034},{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,3305168.741678738,3088942.7492324654,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!J$131-'Summary A1'!J$126)*(1+F138)","v":100238896.72417435},103747258.10952047,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,53627809.747433282,50119448.362087175,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,1,0),0)","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!J$126+'Summary A1'!J$287)*(1+F138)","v":1100000},1218195,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,629695,588500,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!J$105-'Summary A1'!J$103)*(1+F138)","v":7168504.8233194379},7938760.666585112,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,4103610.5861092121,3835150.0804758994,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":7.0000000000000007E-2}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!J$82-'Summary A1'!J$78)*(1+F138)","v":2055941.9607679516},2436232.6291641407,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},1259308.653722527,1176923.9754416139,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!J$78+'Summary A1'!J$103)*(1+F138)","v":544500},690382.17047250003,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":356864.21372250002},333517.95675000001,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":301556418.019786},null,null,null,{"$f":"SUM(J162:J169)","v":0},356864.21372250002,1592826.6104725269,5910229.5615508258,159941447.19157469,145343735.61784932,0,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":313145103.19516987}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.6110653861161357},{"$f":"SUM(J175:Z175)","v":0.63245267463020038},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0.32691998157213259,0.30553269305806785,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":2.048666560981495E-2},{"$f":"SUM(J176:Z176)","v":2.1203698906158475E-2},{"$f":"H163","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,1.0960366101250998E-2,1.0243332804907475E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.33240511802868472},{"$f":"SUM(J177:Z177)","v":0.34403929715968873},{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0.17783673814534634,0.16620255901434236,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":3.6477419622613565E-3},4.0396918361063393E-3,{"$f":"H164","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,2.0881498862965137E-3,1.9515419498098256E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":2.3771687136995675E-2},2.6325954919865863E-2,{"$f":"H166","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,1.3608102301573175E-2,1.2717852618292686E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":6.8177688747883165E-3},8.0788618102112242E-3,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},4.1760300178386523E-3,3.9028317923725719E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":1.8056322713193714E-3},2.2893963756632834E-3,{"$f":"H168","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":1.1834077883863348E-3},1.1059885872769484E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1.0000000000000002},{"$f":"SUM(G175:G181)","v":1.0384295756378943},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":1.1834077883863348E-3},{"$f":"SUM(L175:L181)","v":5.2820186051156012E-3},1.9599083980242262E-2,0.53038648038683245,0.48197858487731771,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.0384295756378945}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":313145103.19516993}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},{"$f":"L187+1","v":4},{"$f":"M187+1","v":5},{"$f":"N187+1","v":6},{"$f":"O187+1","v":7},{"$f":"P187+1","v":8},{"$f":"Q187+1","v":9},{"$f":"R187+1","v":10},{"$f":"S187+1","v":11},{"$f":"T187+1","v":12},{"$f":"U187+1","v":13},{"$f":"V187+1","v":14},{"$f":"W187+1","v":15},{"$f":"X187+1","v":16},{"$f":"Y187+1","v":17},{"$f":"Z187+1","v":18},{"$f":"AA187+1","v":19},{"$f":"AB187+1","v":20},{"$f":"AC187+1","v":21},{"$f":"AD187+1","v":22},{"$f":"AE187+1","v":23},{"$f":"AF187+1","v":24},{"$f":"AG187+1","v":25},{"$f":"AH187+1","v":26},{"$f":"AI187+1","v":27},{"$f":"AJ187+1","v":28},{"$f":"AK187+1","v":29},{"$f":"AL187+1","v":30},{"$f":"AM187+1","v":31},{"$f":"AN187+1","v":32},{"$f":"AO187+1","v":33},{"$f":"AP187+1","v":34},{"$f":"AQ187+1","v":35},{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!$N58","v":24.776706248290175},{"$f":"'DrwDwn Summary'!$N59","v":24.550840708703845},{"$f":"'DrwDwn Summary'!$N60","v":24.322470052187292},{"$f":"'DrwDwn Summary'!$N61","v":24.091660140534778},{"$f":"'DrwDwn Summary'!$N62","v":23.858476033305188},{"$f":"'DrwDwn Summary'!$N63","v":23.62298199469339},{"$f":"'DrwDwn Summary'!$N64","v":23.385241500354937},{"$f":"'DrwDwn Summary'!$N65","v":23.145317244185684},{"$f":"'DrwDwn Summary'!$N66","v":22.903271145055882},{"$f":"'DrwDwn Summary'!$N67","v":22.659164353498937},{"$f":"'DrwDwn Summary'!$N68","v":22.413057258356183},{"$f":"'DrwDwn Summary'!$N69","v":22.165009493376019},{"$f":"'DrwDwn Summary'!$N70","v":21.915079943769733},{"$f":"'DrwDwn Summary'!$N71","v":21.66332675272232},{"$f":"'DrwDwn Summary'!$N72","v":21.409807327860761},{"$f":"'DrwDwn Summary'!$N73","v":21.154578347677131},{"$f":"'DrwDwn Summary'!$N74","v":20.897695767910434},{"$f":"'DrwDwn Summary'!$N75","v":20.639214827883173},{"$f":"'DrwDwn Summary'!$N76","v":20.379190056797185},{"$f":"'DrwDwn Summary'!$N77","v":20.117675279985804},{"$f":"'DrwDwn Summary'!$N78","v":19.854723625123412},{"$f":"'DrwDwn Summary'!$N79","v":19.590387528394579},{"$f":"'DrwDwn Summary'!$N80","v":19.324718740619389},{"$f":"'DrwDwn Summary'!$N81","v":19.057768333338693},{"$f":"'DrwDwn Summary'!$N82","v":18.789586704857086},{"$f":"'DrwDwn Summary'!$N83","v":18.520223586245514},{"$f":"'DrwDwn Summary'!$N84","v":18.249728047302945},{"$f":"'DrwDwn Summary'!$N85","v":17.978148502476131},{"$f":"'DrwDwn Summary'!$N86","v":17.705532716741558},{"$f":"'DrwDwn Summary'!$N87","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N88","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N89","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N90","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N91","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N92","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N93","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N94","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N95","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N96","v":17.431927811444766},{"$f":"'DrwDwn Summary'!$N97","v":17.431927811444766}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":206191749.39827082},204312096.37783337,202411595.77430263,200490795.68953043,198550237.54916579,196590456.15983838,194611979.76595378,192615330.10611326,190601022.46915504,188569565.74981818,186521462.50404018,184457209.00387523,182377295.2920517,180282205.23615512,178172416.58245727,176048401.00936908,173910624.18055063,171759545.79764375,169595619.65266615,167419293.68004185,165231010.00827703,163031205.01129967,160820309.35943455,158598748.07004458,156366940.55782068,154125300.68473515,151874236.80965513,149614151.83760637,147345443.26872325,145068503.24684334,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":2315044456.8046532},{"$f":"SUM(J190:S190)","v":1394730356.91292},null,{"$f":"J189/(1+$F139)^J187","v":192702569.53109422},178454097.63108861,165228155.88865256,152953468.09114137,141563575.30575451,130996521.73864932,121194560.16689698,112103875.80055827,103674327.49201278,95859205.267071202,88615003.207346842,81901206.765888438,75680093.648271024,69916547.439204797,64577883.200371996,59633684.308642805,55055649.845190756,50817451.885309793,46894602.076099083,43264326.924598642,39905451.252586268,36798289.306108356,33924543.037985563,31267207.11011998,28810480.189447384,26539682.136944227,24441176.713247269,22502299.447257318,20711290.335642744,19057231.061469059,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":10880357.992871391},{"$f":"K189*$G$5","v":10781172.172757713},10680886.264168125,10579529.189425565,10477129.518562086,10373715.472336298,10269314.92523036,10163955.408427153,10057664.112767464,9950467.8916872684,9842393.2641356904,9733466.4174729269,9623713.2103491519,9513159.1755636521,9401829.5229052827,9289749.1419730894,9176942.6049788166,9063434.1695295069,8949247.7813922539,8834407.0772397369,8718935.3873770777,8602855.7384509239,8486190.8561393078,8368963.167823907,8251194.8052437333,8132907.6071310928,8014123.1218295852,7894862.6098936722,7775147.0466716737,7654997.1248700125,{"$f":"AN189*$G$5","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":122160622.49316336},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":10168558.87184242},{"$f":"K191/(1+$F$139)^(K$60)","v":9416693.3118680343},8718784.780753104,8071072.1643297989,7470048.5473951474,6912444.6370763322,6395213.2190187853,5915514.586097667,5470702.8825118812,5058313.3091484606,4676050.1390045723,4321775.4942260552,3993498.8389701615,3689367.1448257449,3407655.687933045,3146759.4392375448,2905185.0114952922,2681543.1287199925,2474541.5857337257,2282978.6673520771,2105736.9985089125,1941777.7983073243,1790135.5125752243,1649912.8010124546,1520275.8564419337,1400450.0350264201,1289715.7775867446,1187404.8033611807,1092896.5586824804,1005614.9041208471,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":62629020.639033973},{"$f":"K195*$G$172","v":100206433.02245437},60123859.813472614,36058658.632923812,36058658.632923812,18068472.454361327]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":260393042.92601401},null,null,{"$f":"J196/(1+$F146)^J187","v":58531794.989751376},{"$f":"K196/(1+$F146)^K187","v":87524179.423927292},49078979.116220906,27508978.023913737,25709325.255994145,12039786.116206527]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":24550576.09050132},{"$f":"K196*$F$144","v":39280921.74480211},23568553.046881266,14134994.184106134,14134994.184106134,7082841.2021096405]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":102074072.82699747},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":22944463.63598254},{"$f":"K198/(1+$F$146)^(K187)","v":34309478.334179498},19238959.813558597,10783519.385374185,10078055.500349704,4719596.1575529585]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ48,'Reservoir B1'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,{"$f":"IF(R$187=$G203,1,0)*$F$202","v":0},0,{"$f":"IF(T$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$187=$G203,1,0)*$F$202","v":0},0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ49,'Reservoir B1'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ50,'Reservoir B1'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ51,'Reservoir B1'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ52,'Reservoir B1'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ53,'Reservoir B1'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1'!AJ54,'Reservoir B1'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$247)","v":904454.05359420879},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":904454.05359420879},904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,{"$f":"IF(T$187>$F$142,0,$F242)","v":904454.05359420879},904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,{"$f":"IF(AD$187>$F$142,0,$F242)","v":904454.05359420879},904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,904454.05359420879,0,0,0,0,0,0,{"$f":"IF(AT$187>$F$142,0,$F242)","v":0},0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$257-F246)","v":969622.64045995218},null,null,null,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,969622.64045995218,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$252)","v":2512782.122905354},null,null,null,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,2512782.122905354,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!J$253+'Summary A1'!J$258))","v":1146805.3096092502},null,null,null,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,1146805.3096092502,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1'!Q81,'O&M Costs B1'!Q$75))","v":976952.97801092104},null,null,null,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,976952.97801092104,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":6510617.1045796862},{"$f":"SUM(K241:K246)","v":6510617.1045796862},6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,6510617.1045796862,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":80790515.780766994},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":6084688.8827847531},5686625.1240979005,5314602.9197176639,4966918.6165585648,4641980.0154752936,4338299.0798834525,4054485.1213864037,3789238.4312022463,3541344.3282263982,3309667.5964732696,3093147.2864236156,2890791.8564706696,2701674.632215579,2524929.5628182981,2359747.2549703717,2205371.2663274505,2061094.6414275239,1926256.6742313306,1800239.8824591874,1682467.1798683996,1572399.2335218687,1469531.9939456717,1373394.3868651136,1283546.1559487043,1199575.8466810321,1121098.9221318057,1047756.0019923416,979211.2168152727,915150.66992081562,855280.99992599594,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!J$259)","v":2183048.1792041482},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":2183048.1792041482},2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,2183048.1792041482,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":27089534.761321746},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":2040231.9431814468},1906758.8254032214,1782017.5938347862,1665437.0035839125,1556483.1809195443,1454657.1784294806,1359492.6901210099,1270553.9160009439,1187433.5663560221,1109750.9965944134,1037150.4641069282,969299.4991653536,905887.38239752664,846623.72186684748,791237.12324004422,739473.94695331249,691097.1466853387,645885.18381807359,603631.01291408739,564141.13356456778,527234.70426595106,492742.71426724404,460507.20959555515,430380.56971547211,402224.83150978701,375911.05748578225,351318.74531381513,328335.27599421982,306855.39812543907,286780.74591162533,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":190406.26487524936},188670.51302325999,186915.50962294219,185141.7608149474,183349.76657483651,181540.02076588522,179713.01119153132,177869.2196474752,176009.12197343062,174133.18810452722,344483.76424474921,340671.32461155247,336829.96236222034,332960.57114472787,329064.03330168495,325141.21996905818,321192.99117425858,317220.19593353278,313223.67234872893,309204.24770339084,305162.73855819774,301099.95084578235,297016.6799648758,292913.71087383677,288791.8181835307,284651.76624958828,280494.30926403549,276320.19134627853,272130.14663350862,267924.89937045047,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":2987668.2268349896},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":177949.78025724238},164792.13295769063,152578.7336631793,141243.7628757715,130725.84957941508,120967.78114883581,111916.23133282876,103521.50525670918,95737.300443957924,88520.482910098071,163661.75486516004,151262.14229791192,139772.45936395566,129127.85006890108,119267.94907765659,110136.58037331408,101681.47540233523,93854.009505199749,86608.955500680415,79904.253357322712,73700.794947811941,67962.222940756357,62654.742940132855,57746.948035435918,53209.654975467682,49015.751225924709,45140.05221553606,41559.168117641326,38251.379553886814,35196.521644229651,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":1287953.5604257286},{"$f":"SUM(T254:AW254)","v":1699714.6664092611}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":1996286.4442123068},1898836.3759506186,1800305.470761348,1700722.1448267836,1600114.4682034149,1498510.1677865782,1395936.6302549939,1292420.9049958431,1187989.7070101984,1082669.4197989067,804244.21610710677,699129.80907753995,593217.96420309716,486533.32063508977,379100.2058197633,270942.63822019682,162084.33002072357,52548.689812139724,-57641.17474030942,-168462.45424748835,-279892.63496495446,-391909.49617869285,-504491.10760940239,-617615.82683376421,-731262.29672363179,-845409.44290232984,-960036.47121828469,-1075122.8652364407,-1190648.3837456694,-1306593.0582842724,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":782544.28613122425},744343.85937264259,705719.7445384484,666683.0807720992,627244.8715357387,587415.9857723387,547207.1590599576,506628.99475837051,465691.96514799778,424406.41256117146,315263.73271398584,274058.88515839569,232541.44196761408,190721.0616889552,148607.28068134721,106209.51418231716,63537.057368123642,20599.086406358772,-22595.340498201294,-66037.282065015432,-109717.91290626215,-153628.52250204759,-197760.51418288573,-242105.40411883558,-286654.8203156637,-331400.50161771331,-376334.2967175676,-421448.16317268478,-466734.16642830241,-512184.4788474348,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":4426818.2599019343},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":731349.8001226394},650138.75392841524,576077.52914668981,508609.33027412801,447216.92455699068,391420.07426490908,340773.11706198897,294862.68758600479,253305.57349431704,215746.69940290652,149779.52837467621,121685.42254651093,96496.43107729539,73964.915948105627,53862.117372829227,35976.837068719258,20114.205208196941,6094.5263768323039,-6247.7999349699512,-17065.288579779462,-26498.311816873978,-34675.980075768297,-41716.964115626361,-47730.262093365833,-52815.914875946408,-57065.672760300287,-60563.616598499684,-63386.736165853603,-65605.468455723181,-67284.198437513493,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revised COE 10-90 - DCF","index":15,"n_rows":259,"n_cols":49,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
["P10 SCENARIO",null,null,null,"COE",null,0.17679271701605448]
[null,null,null,null,"Cash Flow",null,{"$f":"G65+G72+G111-G44-G84-G121-G124-G127-G132","v":-268665599.39874148}]
[]
[]
["P90 SCENARIO",null,null,null,"COE",null,0.19445987409776067]
[null,null,null,null,"Cash Flow",null,{"$f":"G192+G199+G238-G172-G211-G248-G251-G254-G259","v":-383357575.58335793}]
[]
[]
["P10 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Y41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Y40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Y46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!L279","v":10}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F17)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F26:F28)+MAX(F22:F24),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Y56","v":2},null,{"$f":"1/SUM(AB34:AQ34)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Y55","v":2},{"$f":"F22-F23","v":0},{"$f":"1/SUM(AB35:AQ35)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Y55","v":2},{"$f":"F22-F24","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,{"$f":"1/SUM(AB37:AQ37)","v":1}]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"MAX(F22:F24)","v":2},{"$f":"1/SUM(AB38:AQ38)","v":0.5}]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Y52","v":1},{"$f":"G26+F26","v":3.5},{"$f":"1/SUM(AB40:AQ40)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G27+F27","v":4.5},{"$f":"1/SUM(AB41:AQ41)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F26:F28)+MAX(F22:F24)","v":5.5},{"$f":"F28+G28","v":5.5},null,{"$f":"SUM(J29:AS29)","v":0}]
[null,null,null,null,null,{"$f":"MAX(F22:F24)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-6},{"$f":"J32+1","v":-5},{"$f":"K32+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!L$273+'Summary A1'!L$286)*(1+F10)","v":109602369.14806965},{"$f":"SUM(J34:Z34)","v":113438452.06825209},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F34,0),0)*(1/(1+$H34)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F34,0),0)*(1/(1+$H34)^K32)","v":0},0,0,0,58637267.494217269,54801184.574034825,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F22<J$32,1,0),0)","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!L$158*(1+F10)","v":29379921.495646719},{"$f":"SUM(J35:Z35)","v":31583415.60782022},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F35,0),0)*(1/(1+$H35)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F35,0),0)*(1/(1+$H35)^K32)","v":0},0,0,0,16893454.859996863,14689960.747823359,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F23<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!L$131-'Summary A1'!L$126)*(1+F10)","v":172242740.62191701},{"$f":"SUM(J36:Z36)","v":185160946.16856077},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F36,0),0)*(1/(1+$H36)^J32)","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F36,0),0)*(1/(1+$H36)^K32)","v":0},0,0,0,99039575.857602268,86121370.310958505,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!L$126+'Summary A1'!L$287)*(1+F10)","v":1150000},1520874.9999999998,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<J$32,$H$25*$F37,0),0)*(1/(1+$H$37)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$25+MAX($F$22:$F$24))<K$32,$H$25*$F37,0),0)*(1/(1+$H$37)^K$32)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F25+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!L$105-'Summary A1'!L$103)*(1+F10)","v":29685047.318695523},57692889.463884756,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<J$32,$H$26*$F38,0),0)*(1/(1+$H$38)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F$22:$F$24),0),IF(-($F$26+MAX($F$22:$F$24))<K$32,$H$26*$F38,0),0)*(1/(1+$H$38)^K$32)","v":0},0,32609024.479587041,25083864.984297719,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J39:Z39)","v":0},{"$f":"H38","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!L$82-'Summary A1'!L$78)*(1+F10)","v":4414801.7934722807},{"$f":"SUM(J40:Z40)","v":11154217.471297394},{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$27*$F40,0),0)*(1/(1+$H$40)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$26+MAX($F$22:$F$24)),0),IF(-($F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$27*$F40,0),0)*(1/(1+$H$40)^K$32)","v":0},6304557.701168092,4849659.7701293016,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!L$78+'Summary A1'!L$103)*(1+F10)","v":781999.99999999988},2568490.7300000004,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<J$32,$H$28*$F41,0),0)*(1/(1+$H$41)^J$32)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<K$32,$H$28*$F41,0),0)*(1/(1+$H$41)^K$32)","v":1451755.6300000001},{"$f":"IF(L$32<=-ROUNDDOWN(($F$27+$F$26+MAX($F$22:$F$24)),0),IF(-($F$28+$F$27+$F$26+MAX($F$22:$F$24))<L$32,$H$28*$F41,0),0)*(1/(1+$H$41)^L$32)","v":1116735.1000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,1,0),0)","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F34:F41)","v":347256880.37780118}]
[null,"Present Value",null,null,null,null,null,null,{"$f":"SUM(J43:Z43)","v":403119286.50981522},{"$f":"SUM(J34:J42)","v":0},{"$f":"SUM(K34:K42)","v":1451755.6300000001},7421292.8011680916,{"$f":"SUM(M34:M42)","v":37458684.249716341},26604739.984297719,174570298.2118164,{"$f":"SUM(P34:P42)","v":155612515.63281667},{"$f":"SUM(Q34:Q42)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G34:G42)","v":403119286.50981528}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F34/F$42","v":0.3156233190508041},{"$f":"SUM(J47:Z47)","v":0.32667013521758226},{"$f":"H34","v":7.0000000000000007E-2},null,{"$f":"IF(J$32<1,IF(-$F22<J$32,$H22*$F47,0),0)/(1+$H47)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F22<K$32,$H22*$F47,0),0)/(1+$H47)^K32","v":0},0,0,0,0.16885847569218018,0.15781165952540205,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F35/F$42","v":8.460572894533458E-2},{"$f":"SUM(J48:Z48)","v":9.0951158616234665E-2},{"$f":"H35","v":0.15},null,{"$f":"IF(J$32<1,IF(-$F23<J$32,$H23*$F48,0),0)/(1+$H48)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F23<K$32,$H23*$F48,0),0)/(1+$H48)^K32","v":0},0,0,0,4.8648294143567375E-2,4.230286447266729E-2,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F36/F$42","v":0.49600958355245262},{"$f":"SUM(J49:Z49)","v":0.53321030231888655},0.15,null,{"$f":"IF(J$32<1,IF(-$F24<J$32,$H24*$F49,0),0)/(1+$H49)^J32","v":0},{"$f":"IF(K$32<1,IF(-$F24<K$32,$H24*$F49,0),0)/(1+$H49)^K32","v":0},0,0,0,0.28520551054266025,0.24800479177622631,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F37/F$42","v":3.3116694440981195E-3},4.3796828398197625E-3,{"$f":"H36","v":0.15},null,{"$f":"IF(J$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^J32","v":0},{"$f":"IF(K$32=-ROUNDUP($F30,0),$F50,0)/(1+$H50)^K32","v":0},0,0,4.3796828398197625E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F38/F$42","v":8.5484403610374585E-2},0.16613893841676303,{"$f":"H38","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<J$32,$H26*$F51,0),0)/(1+$H51)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(MAX($F22:$F24),0),IF(-($F26+MAX($F22:$F24))<K$32,$H26*$F51,0),0)/(1+$H51)^K32","v":0},0,9.3904617365996507E-2,7.2234321050766534E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F40/F$42","v":1.2713360174949329E-2},3.2120940150018235E-2,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<J$32,$H27*$F52,0),0)/(1+$H52)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F26+MAX($F22:$F24)),0),IF(-($F27+$F26+MAX($F22:$F24))<K$32,$H27*$F52,0),0)/(1+$H52)^K32","v":0},1.8155313997836393E-2,1.3965626152181842E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F41/F$42","v":2.2519352219867207E-3},7.3965150156437157E-3,{"$f":"H40","v":0.3},null,{"$f":"IF(J$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<J$32,$H28*$F53,0),0)/(1+$H53)^J32","v":0},{"$f":"IF(K$32<=-ROUNDDOWN(($F27+$F26+MAX($F22:$F24)),0),IF(-($F28+$F27+$F26+MAX($F22:$F24))<K$32,$H28*$F53,0),0)/(1+$H53)^K32","v":4.1806389218855787E-3},3.215876093758137E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F47:F53)","v":1},{"$f":"SUM(G47:G53)","v":1.1608676725749481},null,null,{"$f":"SUM(J47:J53)","v":0},{"$f":"SUM(K47:K53)","v":4.1806389218855787E-3},2.1371190091594529E-2,0.10787024351817835,{"$f":"SUM(N47:N53)","v":7.6614003890586299E-2},0.50271228037840787,0.44811931577429565,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J54:Z54)","v":1.1608676725749483}]
[null,null,null,null,null,null,{"$f":"G55*F42","v":403119286.50981528}]
[]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J60+1","v":2},{"$f":"K60+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM60+1","v":31},{"$f":"AN60+1","v":32},{"$f":"AO60+1","v":33},{"$f":"AP60+1","v":34},{"$f":"AQ60+1","v":35},{"$f":"AR60+1","v":36},{"$f":"AS60+1","v":37},{"$f":"AT60+1","v":38},{"$f":"AU60+1","v":39},{"$f":"AV60+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!N10","v":9.8284471363975747},{"$f":"'DrwDwn Summary 10-90s'!N11","v":9.6531241079025847},{"$f":"'DrwDwn Summary 10-90s'!N12","v":9.4742307971003452},{"$f":"'DrwDwn Summary 10-90s'!N13","v":9.2919621993697383},{"$f":"'DrwDwn Summary 10-90s'!N14","v":9.1065085066987379},{"$f":"'DrwDwn Summary 10-90s'!N15","v":8.918055190383102},{"$f":"'DrwDwn Summary 10-90s'!N16","v":8.7267830826201322},{"$f":"'DrwDwn Summary 10-90s'!N17","v":8.532868457010494},{"$f":"'DrwDwn Summary 10-90s'!N18","v":8.3364831079814028},{"$f":"'DrwDwn Summary 10-90s'!N19","v":8.1377944291427262},{"$f":"'DrwDwn Summary 10-90s'!N20","v":7.9369654905885696},{"$f":"'DrwDwn Summary 10-90s'!N21","v":7.7341551151566748},{"$f":"'DrwDwn Summary 10-90s'!N22","v":7.5295179536574555},{"$f":"'DrwDwn Summary 10-90s'!N23","v":7.3232045590840293},{"$f":"'DrwDwn Summary 10-90s'!N24","v":7.1153614598157251},{"$f":"'DrwDwn Summary 10-90s'!N25","v":6.906131231825972},{"$f":"'DrwDwn Summary 10-90s'!N26","v":6.6956525699059011},{"$f":"'DrwDwn Summary 10-90s'!N27","v":6.4840603579154461},{"$f":"'DrwDwn Summary 10-90s'!N28","v":6.2714857380721654},{"$f":"'DrwDwn Summary 10-90s'!N29","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N30","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N31","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N32","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N33","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N34","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N35","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N36","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N37","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!N38","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N39","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N40","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N41","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N42","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N43","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N44","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N45","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N46","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N47","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N48","v":6.0758715836934236},{"$f":"'DrwDwn Summary 10-90s'!$N49","v":6.0758715836934236}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,J61*1000*8760*$F$13)","v":81792337.069100618},{"$f":"IF(K$60>$F$14,0,K61*1000*8760*$F$13)","v":80333298.8259653},{"$f":"IF(L$60>$F$14,0,L61*1000*8760*$F$13)","v":78844548.693469062},77327709.42315495,75784363.792746902,74216055.294368178,72624288.813564733,71010531.299241319,69376212.424621224,67722725.239325777,66051426.812678076,64363638.868333846,62660648.410337336,60943708.340697289,59214038.068586469,57472824.111255728,55721220.686756909,53960350.298572339,52191304.312236555,{"$f":"IF(AC$60>$F$14,0,AC61*1000*8760*$F$13)","v":50563403.319496669},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,AN61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AP$60>$F$14,0,AP61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AR$60>$F$14,0,AR61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AT$60>$F$14,0,AT61*1000*8760*$F$13)","v":0},0,{"$f":"IF(AV$60>$F$14,0,AV61*1000*8760*$F$13)","v":0},0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J63:AW63)","v":743794496.23577571},{"$f":"SUM(J63:S63)","v":532166118.34771496},null,{"$f":"J62/(1+$F11)^J60","v":76441436.51317814},70166214.364543021,64360637.702896185,58992939.277527213,54033204.005191058,49453291.327738553,45226757.113199435,41328775.736159079,37736062.870437093,34426799.436845243,31380557.069825247,28578225.397792052,26001941.371933404,23635020.826053753,21461892.404910326,19468033.959560823,17639911.474826235,15964920.565420937,14431330.553037968,13066544.264699787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J62*$G$1","v":14460289.501539249},{"$f":"K62*$G$1","v":14202342.166305024},13939141.985423004,13670975.849547522,13398123.582252828,13120858.061705085,12839445.340708761,12554144.765146449,12265209.090831744,11972884.598792132,11677411.209000429,11379022.59257287,11077946.282451253,10774403.782585856,10468610.675637485,10160776.729214707,9851106.0006629359,9539796.9404226709,9227042.4939720202,8939241.4544324037,0,0,0,0,0,0,0,0,0,0,{"$f":"AN62*$G$1","v":0},0,{"$f":"AP62*$G$1","v":0},0,{"$f":"AR62*$G$1","v":0},0,{"$f":"AT62*$G$1","v":0},0,{"$f":"AV62*$G$1","v":0},0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J65:AW65)","v":131497449.89111026},null,null,{"$f":"J64/(1+$F$11)^(J$60)","v":13514289.253774999},12404875.68023847,11378492.008380933,10429522.019637153,9552676.9451604839,8742981.7392173819,7995761.2718676962,7306626.5533427494,6671461.0843532253,6086407.410606645,5547853.9458517628,5052422.1155728707,4596953.8628362622,4178499.5485690758,3794306.2705703201,3441806.6186715751,3118607.8775572069,2822481.6837062524,2551354.1386283822,2310069.8625668189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J68:N68)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J68*$G$44","v":80623857.301963061},{"$f":"K68*$G$44","v":128998171.68314089},{"$f":"L68*$G$44","v":77398903.009884536},46419185.841605231,46419185.841605231,{"$f":"O68*$G$44","v":23259982.831616376}]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J70:O70)","v":335210279.8523773},null,null,{"$f":"J69/(1+$F18)^J60","v":75349399.347629026},{"$f":"K69/(1+$F18)^K60","v":112671999.024492},63180560.200649716,35412974.625704907,33096237.967948504,15499108.685953157]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J69*$F$16","v":31604552.062369522},{"$f":"K69*$F$16","v":50567283.299791232},30340369.979874738,18196320.84990925,18196320.84990925,9117913.26999362]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J72:AO72)","v":131402429.7021319},null,null,{"$f":"J71/(1+$F$18)^(J60)","v":29536964.544270579},{"$f":"K71/(1+$F$18)^(K60)","v":44167423.617600866},24766779.598654687,13881886.053276321,12973725.283435812,6075650.6048936388]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F76=1000,0,'DrwDwn Summary 10-90s'!K7)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI48,'Reservoir B1 10-90s'!AF48)","v":1000},{"$f":"ROUNDUP(F76,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G76,1,0))*$F$75","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G76,1,0))*$F$75","v":0},0,0,0,0,{"$f":"IF(P$60>$F$14,0,IF(P$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,IF(AO$60=$G76,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI49,'Reservoir B1 10-90s'!AF49)","v":1000},{"$f":"ROUNDUP(F77,0)","v":1000},null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI50,'Reservoir B1 10-90s'!AF50)","v":1000},1000,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,1,0))*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI51,'Reservoir B1 10-90s'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI52,'Reservoir B1 10-90s'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI53,'Reservoir B1 10-90s'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AI54,'Reservoir B1 10-90s'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J76:J82)","v":0},{"$f":"SUM(K76:K82)","v":0},0,0,0,0,{"$f":"SUM(P76:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN76:AN82)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J84:AW84)","v":0},null,null,{"$f":"J83/(1+$F$11)^(J$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J60=$G76,$J$68,IF(J60=$G76+1,$K$68,IF(J60=$G76+2,$L$68,IF(J60=$G76+3,$M$68,IF(J60=$G76+4,$N$68,IF(J60=$G76+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K60=$G76,$J$68,IF(K60=$G76+1,$K$68,IF(K60=$G76+2,$L$68,IF(K60=$G76+3,$M$68,IF(K60=$G76+4,$N$68,IF(K60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN60=$G76,$J$68,IF(AN60=$G76+1,$K$68,IF(AN60=$G76+2,$L$68,IF(AN60=$G76+3,$M$68,IF(AN60=$G76+4,$N$68,IF(AN60=$G76+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J89:AW89)","v":0},null,null,{"$f":"IF(J88=0,0,J88*$F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN88=0,0,AN88*$F75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G77,$J$68,IF(J$60=$G77+1,$K$68,IF(J$60=$G77+2,$L$68,IF(J$60=$G77+3,$M$68,IF(J$60=$G77+4,$N$68,IF(J$60=$G77+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G77,$J$68,IF(K$60=$G77+1,$K$68,IF(K$60=$G77+2,$L$68,IF(K$60=$G77+3,$M$68,IF(K$60=$G77+4,$N$68,IF(K$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G77,$J$68,IF(AN$60=$G77+1,$K$68,IF(AN$60=$G77+2,$L$68,IF(AN$60=$G77+3,$M$68,IF(AN$60=$G77+4,$N$68,IF(AN$60=$G77+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F$75)","v":0},{"$f":"IF(K91=0,0,K91*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN91=0,0,AN91*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G78,$J$68,IF(J$60=$G78+1,$K$68,IF(J$60=$G78+2,$L$68,IF(J$60=$G78+3,$M$68,IF(J$60=$G78+4,$N$68,IF(J$60=$G78+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G78,$J$68,IF(K$60=$G78+1,$K$68,IF(K$60=$G78+2,$L$68,IF(K$60=$G78+3,$M$68,IF(K$60=$G78+4,$N$68,IF(K$60=$G78+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$75)","v":0},{"$f":"IF(K94=0,0,K94*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN94=0,0,AN94*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G79,$J$68,IF(J$60=$G79+1,$K$68,IF(J$60=$G79+2,$L$68,IF(J$60=$G79+3,$M$68,IF(J$60=$G79+4,$N$68,IF(J$60=$G79+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G79,$J$68,IF(K$60=$G79+1,$K$68,IF(K$60=$G79+2,$L$68,IF(K$60=$G79+3,$M$68,IF(K$60=$G79+4,$N$68,IF(K$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G79,$J$68,IF(AN$60=$G79+1,$K$68,IF(AN$60=$G79+2,$L$68,IF(AN$60=$G79+3,$M$68,IF(AN$60=$G79+4,$N$68,IF(AN$60=$G79+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$75)","v":0},{"$f":"IF(K97=0,0,K97*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN97=0,0,AN97*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G80,$J$68,IF(J$60=$G80+1,$K$68,IF(J$60=$G80+2,$L$68,IF(J$60=$G80+3,$M$68,IF(J$60=$G80+4,$N$68,IF(J$60=$G80+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G80,$J$68,IF(K$60=$G80+1,$K$68,IF(K$60=$G80+2,$L$68,IF(K$60=$G80+3,$M$68,IF(K$60=$G80+4,$N$68,IF(K$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G80,$J$68,IF(AN$60=$G80+1,$K$68,IF(AN$60=$G80+2,$L$68,IF(AN$60=$G80+3,$M$68,IF(AN$60=$G80+4,$N$68,IF(AN$60=$G80+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$75)","v":0},{"$f":"IF(K100=0,0,K100*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN100=0,0,AN100*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G81,$J$68,IF(J$60=$G81+1,$K$68,IF(J$60=$G81+2,$L$68,IF(J$60=$G81+3,$M$68,IF(J$60=$G81+4,$N$68,IF(J$60=$G81+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G81,$J$68,IF(K$60=$G81+1,$K$68,IF(K$60=$G81+2,$L$68,IF(K$60=$G81+3,$M$68,IF(K$60=$G81+4,$N$68,IF(K$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G81,$J$68,IF(AN$60=$G81+1,$K$68,IF(AN$60=$G81+2,$L$68,IF(AN$60=$G81+3,$M$68,IF(AN$60=$G81+4,$N$68,IF(AN$60=$G81+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$75)","v":0},{"$f":"IF(K103=0,0,K103*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN103=0,0,AN103*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$60>$F$14,0,IF(J$60=$G82,$J$68,IF(J$60=$G82+1,$K$68,IF(J$60=$G82+2,$L$68,IF(J$60=$G82+3,$M$68,IF(J$60=$G82+4,$N$68,IF(J$60=$G82+5,$O$68,0)))))))","v":0},{"$f":"IF(K$60>$F$14,0,IF(K$60=$G82,$J$68,IF(K$60=$G82+1,$K$68,IF(K$60=$G82+2,$L$68,IF(K$60=$G82+3,$M$68,IF(K$60=$G82+4,$N$68,IF(K$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$60>$F$14,0,IF(AN$60=$G82,$J$68,IF(AN$60=$G82+1,$K$68,IF(AN$60=$G82+2,$L$68,IF(AN$60=$G82+3,$M$68,IF(AN$60=$G82+4,$N$68,IF(AN$60=$G82+5,$O$68,0)))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$75)","v":0},{"$f":"IF(K106=0,0,K106*$F$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN106=0,0,AN106*$F$75)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J89+J92+J95+J98+J101+J104+J107","v":0},{"$f":"K89+K92+K95+K98+K101+K104+K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN89+AN92+AN95+AN98+AN101+AN104+AN107","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J109:AW109)","v":0},null,null,{"$f":"J108/(1+$F11)^J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J108*$F$16","v":0},{"$f":"K108*$F$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN108*$F$16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J111:AW111)","v":0},null,null,{"$f":"J110/(1+$F$11)^(J60)","v":0},{"$f":"K110/(1+$F$11)^(K60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN110/(1+$F$11)^(AN60)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!T329+'Input A1'!T330,0)/100","v":0},null,null,null,{"$f":"IF(J$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(K$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(L$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(M$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(N$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(O$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(P$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Q$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(R$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(S$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(T$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(U$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(V$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(W$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(X$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Y$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(Z$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AA$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AB$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AC$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AD$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AE$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AF$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AG$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AH$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AI$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AJ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AK$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AL$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AM$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AN$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AO$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AP$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AQ$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AR$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AS$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AT$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AU$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AV$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0},{"$f":"IF(AW$60>$F$14,0,IF('Input A1'!$A328=1,$F114*$F15*1000*8760*$F13,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$247)","v":728974.07043932797},null,null,null,{"$f":"IF(J$60>$F$14,0,$F115)","v":728974.07043932797},{"$f":"IF(K$60>$F$14,0,$F115)","v":728974.07043932797},728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,728974.07043932797,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO$60>$F$14,0,$F115)","v":0},0,0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$257-F119)","v":2882219.4785601725},null,null,null,{"$f":"IF(J$60>$F$14,0,$F116)","v":2882219.4785601725},2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,2882219.4785601725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!L$252)","v":1715515.3431871771},null,null,null,{"$f":"IF(J$60>$F$14,0,$F117)","v":1715515.3431871771},1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,1715515.3431871771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(C113=1,0,'Summary A1'!L$253+'Summary A1'!L$258))","v":2166092.0392994047},null,null,null,{"$f":"IF(J$60>$F$14,0,$F118)","v":2166092.0392994047},2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,2166092.0392994047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!H81,'O&M Costs B1 10-90s'!H$75))","v":1081091.2499317089},null,null,null,{"$f":"IF(J$60>$F$14,0,$F119)","v":1081091.2499317089},1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,1081091.2499317089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J114:J119)","v":8573892.1814177893},{"$f":"SUM(K114:K119)","v":8573892.1814177893},8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,8573892.1814177893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J121:AW121)","v":90831935.90945968},null,null,{"$f":"J120/(1+$F$11)^(J$60)","v":8012983.3471194291},7488769.4832891859,6998849.9843824161,6540981.2938153427,6113066.6297339648,5713146.3829289395,5339389.1429242417,4990083.3111441517,4663629.262751543,4358532.0212631244,4073394.4123954428,3806910.6657901346,3557860.4353178823,3325103.2105774605,3107573.0939976261,2904273.91962395,2714274.6912373365,2536705.3189133983,2370752.6344985031,2215656.6677556103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":3085803.0909746718},null,null,null,{"$f":"IF(J$60>$F$14,0,$F123)","v":3085803.0909746718},{"$f":"IF(K$60>$F$14,0,$F123)","v":3085803.0909746718},3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J124:AW124)","v":32691041.904643472},null,null,{"$f":"J123/(1+$F$11)^(J$60)","v":2883928.122406235},2695259.927482463,2518934.5116658527,2354144.4034260311,2200134.9564729258,2056200.8938999309,1921683.0784111503,1795965.4938421967,1678472.4241515854,1568665.8169640985,1466042.8195926154,1370133.476254781,1280498.5759390474,1196727.6410645305,1118437.04772386,1045268.268900804,976886.23261757381,912977.78749305953,853250.26868510235,797430.15764962847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J60>10,$F20,$F19)*J64","v":253055.06627693688},{"$f":"IF(K60>10,$F20,$F19)*K64","v":248540.98791033795},243934.98474490258,239242.07736708166,234467.16268942453,229615.016079839,224690.29346240332,219697.53339006289,214641.15908955553,209525.48047886233,408709.39231501508,398265.79074005049,387728.11988579389,377104.13239050499,366401.37364731205,355627.1855225148,344788.71002320282,333892.89291479351,322946.48728902073,312873.45090513414,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN60>10,$F20,$F19)*AN64","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J127:AW127)","v":2955956.6017737142},null,null,{"$f":"J126/(1+$F$11)^(J$60)","v":236500.06194106248},217085.32440417324,199123.61014666632,182516.63534365018,167171.8465403085,153002.18043630419,139925.82225768469,127865.96468349814,116750.56897618146,106512.1296856163,194174.88810481175,176834.77404505049,160893.38519926919,146247.48419991767,132800.71946996122,120463.23165350515,109151.27571450226,98786.858929718845,89297.394851993391,80852.445189838676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J127:S127)","v":1646454.1444151455},{"$f":"SUM(T127:AW127)","v":1309502.4573585687}]
[null,"Taxes",null,null,null,null,{"$f":"G127/G65","v":2.247919335486329E-2}]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J64-J120-J123-J126","v":2547539.1628698511},2294105.9060022254,2035511.7282856405,1772038.4997879793,1503961.1471709427,1231547.7732327844,955059.77485389612,674751.95936392527,390872.65934972698,103663.84592080858,-390993.45570704702,-678938.47055964184,-969477.10982700158,-1262395.6221971104,-1557485.9704022878,-1854545.7287002685,-2153377.9817527281,-2453791.2248845836,-2755599.2657094616,-3033327.2688651914,0,0,0,0,0,0,0,0,0,0,{"$f":"AN64-AN120-AN123-AN126","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J130*$F16","v":998635.35184498166},899289.51515287242,797920.59748797107,694639.0919168879,589552.76969100954,482766.72710725147,374383.43174272729,264502.76807065873,153222.08246509297,40636.227600956969,-153269.43463716243,-266143.88045937964,-380035.02705218463,-494859.08390126732,-610534.50039769686,-726981.92565050535,-844124.16884706949,-961886.16015475686,-1080194.912158109,-1189064.2893951552,0,0,0,0,0,0,0,0,0,0,{"$f":"AN130*$F16","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J132:AW132)","v":1967258.0662914906},null,null,{"$f":"J131/(1+$F$11)^(J$60)","v":933304.06714484259},785474.29046455794,651340.88965691079,529936.83732443454,420342.9768660079,321687.8545252654,233147.18548365086,153943.01919977812,83342.660761774983,20657.397535971755,-72817.204302513928,-118171.0658027012,-157701.02517901524,-191914.88461095039,-221285.7995234819,-246253.93019062016,-267228.09422878461,-284587.40639893047,-298682.89448762889,-307276.80794707738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["P90 SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,"Contingency",null,null,null,{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Utilization Factor",null,null,null,{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"'Input A1'!Z46","v":20}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"'Summary A1'!M279","v":10}]
[null,"Tax Rate",null,null,null,{"$f":"'Input A1'!T45","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'Input A1'!T66","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F139)*(1+F145)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"'Input A1'!T42","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"'Input A1'!T43","v":3.5000000000000003E-2}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"ROUNDUP(SUM(F154:F156)+MAX(F150:F152),0)","v":6}]
[null,null,"Plant Construction",null,null,{"$f":"'Input A1'!Z56","v":2},null,{"$f":"1/SUM(AB162:AQ162)","v":0.5}]
[null,null,"Well Field Stimulation",null,null,{"$f":"'Input A1'!Z55","v":2},{"$f":"F150-F151","v":0},{"$f":"1/SUM(AB163:AQ163)","v":0.5}]
[null,null,"Well Field Completion",null,null,{"$f":"'Input A1'!Z55","v":2},{"$f":"F150-F152","v":0},0.5]
[null,null,"Permitting (Well Field & Plant)",null,null,{"$f":"'Input A1'!T54","v":1},null,1]
[null,null,"Confirmation",null,null,{"$f":"'Input A1'!Z53","v":1.5},{"$f":"MAX(F150:F152)","v":2},0.5]
[null,null,"Exploration",null,null,{"$f":"'Input A1'!Z52","v":1},{"$f":"G154+F154","v":3.5},{"$f":"1/SUM(AB168:AQ168)","v":0.5}]
[null,null,"Permitting (Expl & Confirmation)",null,null,{"$f":"'Input A1'!T51","v":1},{"$f":"G155+F155","v":4.5},{"$f":"1/SUM(AB169:AQ169)","v":0.5}]
[null,null,null,null,null,{"$f":"SUM(F154:F156)+MAX(F150:F152)","v":5.5},{"$f":"F156+G156","v":5.5}]
[null,null,null,null,null,{"$f":"MAX(F150:F152)","v":2}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F149","v":-6},{"$f":"J160+1","v":-5},{"$f":"K160+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"('Summary A1'!M$273+'Summary A1'!M$286)*(1+F138)","v":82895436.609420896},{"$f":"SUM(J162:Z162)","v":85796776.890750632},{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F162,0),0)*(1/(1+$H162)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F162,0),0)*(1/(1+$H162)^K160)","v":0},0,0,0,44349058.586040184,41447718.304710448,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F150<J$160,1,0),0)","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,1,0),0)","v":0},0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"'Summary A1'!M$158*(1+F138)","v":52240967.775791071},{"$f":"SUM(J163:Z163)","v":56159040.358975396},{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F163,0),0)*(1/(1+$H163)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F163,0),0)*(1/(1+$H163)^K160)","v":0},0,0,0,30038556.471079864,26120483.887895536,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F151<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"('Summary A1'!M$131-'Summary A1'!M$126)*(1+F138)","v":304681937.66557884},327533082.99049723,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F164,0),0)*(1/(1+$H164)^J160)","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F164,0),0)*(1/(1+$H164)^K160)","v":0},0,0,0,175192114.15770781,152340968.83278942,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<1,IF(-$F152<J$160,1,0),0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"('Summary A1'!M$126+'Summary A1'!M$287)*(1+F138)","v":1150000},1520874.9999999998,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F165,0),0)*(1/(1+$H165)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F165,0),0)*(1/(1+$H165)^K$160)","v":0},0,0,1520874.9999999998,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"('Summary A1'!M$105-'Summary A1'!M$103)*(1+F138)","v":29685047.318695523},57692889.463884756,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F166,0),0)*(1/(1+$H166)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F166,0),0)*(1/(1+$H166)^K$160)","v":0},0,32609024.479587041,25083864.984297719,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},0,1,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Confirmation",null,null,null,0,{"$f":"SUM(J167:Z167)","v":0},{"$f":"H166","v":0.3}]
[null,"Exploration",null,null,null,{"$f":"('Summary A1'!M$82-'Summary A1'!M$78)*(1+F138)","v":4485344.4505652981},11332447.021575756,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F168,0),0)*(1/(1+$H168)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F168,0),0)*(1/(1+$H168)^K$160)","v":0},6405296.1426297752,4927150.8789459812,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":0},1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"('Summary A1'!M$78+'Summary A1'!M$103)*(1+F138)","v":781999.99999999988},2568490.7300000004,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F169,0),0)*(1/(1+$H169)^J$160)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F169,0),0)*(1/(1+$H169)^K$160)","v":1451755.6300000001},1116735.1000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,1,0),0)","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,1,0),0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F162:F169)","v":475920733.82005161},null,null,null,{"$f":"SUM(J162:J169)","v":0},{"$f":"SUM(K162:K169)","v":1451755.6300000001},7522031.2426297758,37536175.358533025,26604739.984297719,249579729.21482787,219909171.02539539,0,0,0,0,0,0,0,0,0]
[null,"Present Value"]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"SUM(G162:G170)","v":542603602.45568383}]
[]
[null,"Activity",null,null,null,"Cost","PV of Cost","discount rate"]
[null,"Plant Construction",null,null,null,{"$f":"F162/F$170","v":0.17417908218464831},{"$f":"SUM(J175:Z175)","v":0.18027535006111101},{"$f":"H162","v":7.0000000000000007E-2},null,{"$f":"IF(J$160<1,IF(-$F150<J$160,$H150*$F175,0),0)/(1+$H175)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F150<K$160,$H150*$F175,0),0)/(1+$H175)^K160","v":0},0,0,0,9.3185808968786851E-2,8.7089541092324155E-2,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation",null,null,null,{"$f":"F163/F$170","v":0.10976821151806276},{"$f":"SUM(J176:Z176)","v":0.11800082738191746},{"$f":"H163","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F151<J$160,$H151*$F176,0),0)/(1+$H176)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F151<K$160,$H151*$F176,0),0)/(1+$H176)^K160","v":0},0,0,0,6.3116721622886077E-2,5.4884105759031382E-2,0,0,0,0,0,0,0,0,0]
[null,"Well Field Development",null,null,null,{"$f":"F164/F$170","v":0.64019471314057275},{"$f":"SUM(J177:Z177)","v":0.68820931662611562},{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<1,IF(-$F152<J$160,$H152*$F177,0),0)/(1+$H177)^J160","v":0},{"$f":"IF(K$160<1,IF(-$F152<K$160,$H152*$F177,0),0)/(1+$H177)^K160","v":0},0,0,0,0.3681119600558293,0.32009735657028637,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Plant & Well Field",null,null,null,{"$f":"F165/F$170","v":2.4163687737858079E-3},3.1956477033317303E-3,{"$f":"H164","v":0.15},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<J$160,$H153*$F178,0),0)/(1+$H178)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F153+MAX($F150:$F152))<K$160,$H153*$F178,0),0)/(1+$H178)^K160","v":0},0,0,3.1956477033317303E-3,0,0,0,0,0,0,0,0,0,0,0]
[null,"Confirmation",null,null,null,{"$f":"F166/F$170","v":6.2373931642826078E-2},0.12122373614783251,{"$f":"H166","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<J$160,$H154*$F179,0),0)/(1+$H179)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(MAX($F150:$F152),0),IF(-($F154+MAX($F150:$F152))<K$160,$H154*$F179,0),0)/(1+$H179)^K160","v":0},0,6.8517763909644466E-2,5.2705972238188042E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"F168/F$170","v":9.4245619739299537E-3},2.381162705523273E-2,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<J$160,$H155*$F180,0),0)/(1+$H180)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F154+MAX($F150:$F152)),0),IF(-($F155+$F154+MAX($F150:$F152))<K$160,$H155*$F180,0),0)/(1+$H180)^K160","v":0},1.3458745726870672E-2,1.0352881328362058E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting for Exploration & Confirmation",null,null,null,{"$f":"F169/F$170","v":1.6431307661743492E-3},5.3968876484611437E-3,{"$f":"H168","v":0.3},null,{"$f":"IF(J$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<J$160,$H156*$F181,0),0)/(1+$H181)^J160","v":0},{"$f":"IF(K$160<=-ROUNDDOWN(($F155+$F154+MAX($F150:$F152)),0),IF(-($F156+$F155+$F154+MAX($F150:$F152))<K$160,$H156*$F181,0),0)/(1+$H181)^K160","v":3.0504147578258641E-3},2.34647289063528E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F175:F181)","v":1},{"$f":"SUM(G175:G181)","v":1.1401133926240021},null,null,{"$f":"SUM(J175:J181)","v":0},{"$f":"SUM(K175:K181)","v":3.0504147578258641E-3},{"$f":"SUM(L175:L181)","v":1.5805218617505952E-2},7.887064523800652E-2,5.5901619941519771E-2,0.52441449064750223,0.46207100342164192,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(J182:Z182)","v":1.1401133926240024}]
[null,null,null,null,null,null,{"$f":"G183*F170","v":542603602.45568383}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J187+1","v":2},{"$f":"K187+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"AR187+1","v":36},{"$f":"AS187+1","v":37},{"$f":"AT187+1","v":38},{"$f":"AU187+1","v":39},{"$f":"AV187+1","v":40}]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary 10-90s'!$N58","v":9.7951775899422024},{"$f":"'DrwDwn Summary 10-90s'!$N59","v":9.5858538603296388},{"$f":"'DrwDwn Summary 10-90s'!$N60","v":9.3722674573264833},{"$f":"'DrwDwn Summary 10-90s'!$N61","v":9.1546511921060052},{"$f":"'DrwDwn Summary 10-90s'!$N62","v":8.9332321409205839},{"$f":"'DrwDwn Summary 10-90s'!$N63","v":8.7082317438382724},{"$f":"'DrwDwn Summary 10-90s'!$N64","v":8.4798659021602312},{"$f":"'DrwDwn Summary 10-90s'!$N65","v":8.2483450745343632},{"$f":"'DrwDwn Summary 10-90s'!$N66","v":8.013874371781192},{"$f":"'DrwDwn Summary 10-90s'!$N67","v":7.7766536504456978},{"$f":"'DrwDwn Summary 10-90s'!$N68","v":7.5368776050901376},{"$f":"'DrwDwn Summary 10-90s'!$N69","v":7.29473585934256},{"$f":"'DrwDwn Summary 10-90s'!$N70","v":7.0504130557151461},{"$f":"'DrwDwn Summary 10-90s'!$N71","v":6.8040889442059003},{"$f":"'DrwDwn Summary 10-90s'!$N72","v":6.5559384696986731},{"$f":"'DrwDwn Summary 10-90s'!$N73","v":6.3061318581744219},{"$f":"'DrwDwn Summary 10-90s'!$N74","v":6.0548347017473629},{"$f":"'DrwDwn Summary 10-90s'!$N75","v":5.8022080425399531},{"$f":"'DrwDwn Summary 10-90s'!$N76","v":5.5484084554090485},{"$f":"'DrwDwn Summary 10-90s'!$N77","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N78","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N79","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N80","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N81","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N82","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N83","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N84","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N85","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N86","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N87","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N88","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N89","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N90","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N91","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N92","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N93","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N94","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N95","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N96","v":5.3148585064316594},{"$f":"'DrwDwn Summary 10-90s'!$N97","v":5.3148585064316594}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$187>$F$142,0,J188*1000*8760*$F$141)","v":81515467.903499007},79773475.825663239,77996009.779870987,76185007.220706165,74342357.876741096,72469904.572222099,70569444.037777439,68642727.710274965,66691462.521963075,64717311.679009102,62721895.429560125,60706791.821448781,58673537.449661441,56623628.193681501,54558519.944832362,52479629.323727541,50388334.387941547,48285975.330017492,46173855.165914096,44230252.49052427,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187>$F$142,0,AN188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AP$187>$F$142,0,AP188*1000*8760*$F$141)","v":0},0,{"$f":"IF(AR$187>$F$142,0,AR188*1000*8760*$F$141)","v":0},0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J190:AW190)","v":717063066.61570704},{"$f":"SUM(J190:S190)","v":522016441.01315671},null,{"$f":"J189/(1+$F139)^J187","v":76182680.283643931},69677243.275101095,63667977.189266808,58121177.23848287,53005073.716345236,48289757.372424923,43947103.059464999,39950692.489558883,36275736.807981819,32898999.580886181,29798720.694359511,26954541.575860918,24347432.073466197,21959619.262464371,19774518.391582783,17776666.131487392,15951656.245364357,14286077.764547054,12767455.720610846,11429937.742806915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J189*$G$5","v":15851487.625534467},{"$f":"K189*$G$5","v":15512740.065399228},15167094.241921421,14814926.912275508,14456605.55284174,14092488.51899104,13722925.202735167,13348256.188266937,12968813.405416464,12584920.281045645,12196891.888405172,11805035.094477898,11409648.705331409,11011023.609501716,10609442.919432266,10205182.110989206,9798509.1610749774,9389684.6833627783,8978962.0621718913,8601009.330619514,0,0,0,0,0,0,0,0,0,0,{"$f":"AN189*$G$5","v":0},0,{"$f":"AP189*$G$5","v":0},0,{"$f":"AR189*$G$5","v":0},0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J192:AW192)","v":139439993.65424454},null,null,{"$f":"J191/(1+$F$139)^(J$60)","v":14814474.416387351},{"$f":"K191/(1+$F$139)^(K$60)","v":13549427.954755198},12380866.828283921,11302236.808209011,10307359.961423017,9390420.1388531607,8545948.1279048752,7768806.6316379728,7054175.2124836473,6397535.3164414074,5794655.4744994855,5241576.7612047698,4734598.5756100165,4270264.7970135817,3845350.3567710407,3456848.2578069642,3101957.0651243106,2778068.883444638,2482757.8319787192,2222664.2544114753,0,0,0,0,0,0,0,0,0,0,{"$f":"AN191/(1+$F$139)^(AN$60)","v":0},0,{"$f":"AP191/(1+$F$139)^(AP$60)","v":0},0,{"$f":"AR191/(1+$F$139)^(AR$60)","v":0},0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,0.2,0.32,0.192,0.11515,0.11515,{"$f":"1-SUM(J195:N195)","v":5.7700000000000085E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J195*$G$172","v":108520720.49113677},{"$f":"K195*$G$172","v":173633152.78581882},104179891.6714913,62480804.822771996,62480804.822771996,31308227.861693002]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J197:O197)","v":451197229.9882735},null,null,{"$f":"J196/(1+$F146)^J187","v":101421234.10386615},{"$f":"K196/(1+$F146)^K187","v":151657920.15531385},85041824.386157289,47666306.844168678,44547950.321652964,20861994.177114613]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J196*$F$144","v":42540122.43252562},{"$f":"K196*$F$144","v":68064195.892040983},40838517.535224587,24492475.490526624,24492475.490526624,12272825.321783658]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J199:AO199)","v":176869314.15540323},null,null,{"$f":"J198/(1+$F$146)^(J187)","v":39757123.768715531},{"$f":"K198/(1+$F$146)^(K187)","v":59449904.700883031},33336395.159373656,18685192.282914124,17462796.526087962,8177901.7174289292]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"IF(F203=1000,0,'DrwDwn Summary 10-90s'!K55)*1000","v":0}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ48,'Reservoir B1 10-90s'!AG48)","v":1000},{"$f":"ROUNDUP(F203,0)","v":1000},null,null,{"$f":"IF(J$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187=$G203,1,0)*$F$202","v":0},0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ49,'Reservoir B1 10-90s'!AG49)","v":1000},{"$f":"ROUNDUP(F204,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ50,'Reservoir B1 10-90s'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ51,'Reservoir B1 10-90s'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ52,'Reservoir B1 10-90s'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ53,'Reservoir B1 10-90s'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF('Summary A1'!A$276=0,'Reservoir F1 10-90s'!AJ54,'Reservoir B1 10-90s'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J203:J209)","v":0},{"$f":"SUM(K203:K209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN203:AN209)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J211:AW211)","v":0},null,null,{"$f":"J210/(1+$F$139)^(J$187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J187=$G203,$J$195,IF(J187=$G203+1,$K$195,IF(J187=$G203+2,$L$195,IF(J187=$G203+3,$M$195,IF(J187=$G203+4,$N$195,IF(J187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187=$G203,$J$195,IF(AN187=$G203+1,$K$195,IF(AN187=$G203+2,$L$195,IF(AN187=$G203+3,$M$195,IF(AN187=$G203+4,$N$195,IF(AN187=$G203+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J216:AW216)","v":0},null,null,{"$f":"IF(J215=0,0,J215*$F202)","v":0},{"$f":"IF(K215=0,0,K215*$F202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN215=0,0,AN215*$F202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G204,$J$195,IF(J$187=$G204+1,$K$195,IF(J$187=$G204+2,$L$195,IF(J$187=$G204+3,$M$195,IF(J$187=$G204+4,$N$195,IF(J$187=$G204+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G204,$J$195,IF(K$187=$G204+1,$K$195,IF(K$187=$G204+2,$L$195,IF(K$187=$G204+3,$M$195,IF(K$187=$G204+4,$N$195,IF(K$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G204,$J$195,IF(AN$187=$G204+1,$K$195,IF(AN$187=$G204+2,$L$195,IF(AN$187=$G204+3,$M$195,IF(AN$187=$G204+4,$N$195,IF(AN$187=$G204+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"IF(J218=0,0,J218*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN218=0,0,AN218*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G205,$J$195,IF(J$187=$G205+1,$K$195,IF(J$187=$G205+2,$L$195,IF(J$187=$G205+3,$M$195,IF(J$187=$G205+4,$N$195,IF(J$187=$G205+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G205,$J$195,IF(K$187=$G205+1,$K$195,IF(K$187=$G205+2,$L$195,IF(K$187=$G205+3,$M$195,IF(K$187=$G205+4,$N$195,IF(K$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G205,$J$195,IF(AN$187=$G205+1,$K$195,IF(AN$187=$G205+2,$L$195,IF(AN$187=$G205+3,$M$195,IF(AN$187=$G205+4,$N$195,IF(AN$187=$G205+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J222:AW222)","v":0},null,null,{"$f":"IF(J221=0,0,J221*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN221=0,0,AN221*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G206,$J$195,IF(J$187=$G206+1,$K$195,IF(J$187=$G206+2,$L$195,IF(J$187=$G206+3,$M$195,IF(J$187=$G206+4,$N$195,IF(J$187=$G206+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G206,$J$195,IF(K$187=$G206+1,$K$195,IF(K$187=$G206+2,$L$195,IF(K$187=$G206+3,$M$195,IF(K$187=$G206+4,$N$195,IF(K$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G206,$J$195,IF(AN$187=$G206+1,$K$195,IF(AN$187=$G206+2,$L$195,IF(AN$187=$G206+3,$M$195,IF(AN$187=$G206+4,$N$195,IF(AN$187=$G206+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J225:AW225)","v":0},null,null,{"$f":"IF(J224=0,0,J224*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN224=0,0,AN224*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G207,$J$195,IF(J$187=$G207+1,$K$195,IF(J$187=$G207+2,$L$195,IF(J$187=$G207+3,$M$195,IF(J$187=$G207+4,$N$195,IF(J$187=$G207+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G207,$J$195,IF(K$187=$G207+1,$K$195,IF(K$187=$G207+2,$L$195,IF(K$187=$G207+3,$M$195,IF(K$187=$G207+4,$N$195,IF(K$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G207,$J$195,IF(AN$187=$G207+1,$K$195,IF(AN$187=$G207+2,$L$195,IF(AN$187=$G207+3,$M$195,IF(AN$187=$G207+4,$N$195,IF(AN$187=$G207+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J228:AW228)","v":0},null,null,{"$f":"IF(J227=0,0,J227*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN227=0,0,AN227*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G208,$J$195,IF(J$187=$G208+1,$K$195,IF(J$187=$G208+2,$L$195,IF(J$187=$G208+3,$M$195,IF(J$187=$G208+4,$N$195,IF(J$187=$G208+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G208,$J$195,IF(K$187=$G208+1,$K$195,IF(K$187=$G208+2,$L$195,IF(K$187=$G208+3,$M$195,IF(K$187=$G208+4,$N$195,IF(K$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G208,$J$195,IF(AN$187=$G208+1,$K$195,IF(AN$187=$G208+2,$L$195,IF(AN$187=$G208+3,$M$195,IF(AN$187=$G208+4,$N$195,IF(AN$187=$G208+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J231:AW231)","v":0},null,null,{"$f":"IF(J230=0,0,J230*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN230=0,0,AN230*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$187=$G209,$J$195,IF(J$187=$G209+1,$K$195,IF(J$187=$G209+2,$L$195,IF(J$187=$G209+3,$M$195,IF(J$187=$G209+4,$N$195,IF(J$187=$G209+5,$O$195,0))))))","v":0},{"$f":"IF(K$187=$G209,$J$195,IF(K$187=$G209+1,$K$195,IF(K$187=$G209+2,$L$195,IF(K$187=$G209+3,$M$195,IF(K$187=$G209+4,$N$195,IF(K$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$187=$G209,$J$195,IF(AN$187=$G209+1,$K$195,IF(AN$187=$G209+2,$L$195,IF(AN$187=$G209+3,$M$195,IF(AN$187=$G209+4,$N$195,IF(AN$187=$G209+5,$O$195,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J234:AW234)","v":0},null,null,{"$f":"IF(J233=0,0,J233*$F$202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN233=0,0,AN233*$F$202)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J216+J219+J222+J225+J228+J231+J234","v":0},{"$f":"K216+K219+K222+K225+K228+K231+K234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN216+AN219+AN222+AN225+AN228+AN231+AN234","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"J235/(1+$F146)^J187","v":0},{"$f":"K235/(1+$F146)^K187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235/(1+$F146)^AN187","v":0},0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J235*$F$144","v":0},{"$f":"K235*$F$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN235*$F$144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J238:AW238)","v":0},null,null,{"$f":"J237/(1+$F$139)^(J187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN237/(1+$F$139)^(AN187)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF('Input A1'!A328=1,'Input A1'!W329+'Input A1'!W330,0)/100","v":0},null,null,null,{"$f":"IF(J$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(K$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(L$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(M$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(N$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(O$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(P$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Q$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(R$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(S$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(T$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(U$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(V$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(W$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(X$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Y$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(Z$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AA$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AB$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AC$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AD$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AE$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AF$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AG$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AH$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AI$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AJ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AK$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AL$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AM$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AN$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AO$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AP$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AQ$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AR$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AS$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AT$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AU$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AV$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0},{"$f":"IF(AW$187>$F$142,0,IF('Input A1'!$A328=1,$F241*$F143*1000*8760*$F141,0))","v":0}]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$247)","v":809073.17586716206},null,null,null,{"$f":"IF(J$187>$F$142,0,$F242)","v":809073.17586716206},809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,809073.17586716206,{"$f":"IF(Z$187>$F$142,0,$F242)","v":809073.17586716206},809073.17586716206,809073.17586716206,809073.17586716206,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$187>$F$142,0,$F242)","v":0},0,0,0,0,0,0,0]
[null,"Field Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$257-F246)","v":4874379.5916496962},null,null,null,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,4874379.5916496962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance - Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$252)","v":1297493.790408327},null,null,null,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,1297493.790408327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF(A240=1,0,'Summary A1'!M$253+'Summary A1'!M$258))","v":3694522.9307984477},null,null,null,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,3694522.9307984477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF('Input A1'!A328=1,0,IF('Summary A1'!A276=0,'O&M Cost F1 10-90s'!Q81,'O&M Costs B1 10-90s'!Q$75))","v":1843927.3773657845},null,null,null,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,1843927.3773657845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,null,null,null,null,{"$f":"SUM(J241:J246)","v":12519396.866089417},{"$f":"SUM(K241:K246)","v":12519396.866089417},12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,12519396.866089417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J248:AW248)","v":132630668.74462165},null,null,{"$f":"J247/(1+$F$139)^(J$187)","v":11700370.902887305},10934926.077464771,10219557.081742777,9550987.9268624075,8926156.9409929048,8342202.7485914994,7796451.1669079429,7286402.9597270498,6809722.3922682703,6364226.5348301595,5947875.2661964102,5558761.9310246827,5195104.6084342832,4855237.9518077411,4537605.5624371404,4240752.862090786,3963320.431860548,3704037.7867855588,3461717.5577435126,3235250.0539659001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF('Input A1'!A328=1,0,'Summary A1'!M$259)","v":3085803.0909746718},null,null,null,{"$f":"IF(J$187>$F$142,0,$F250)","v":3085803.0909746718},3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,3085803.0909746718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J251:AW251)","v":32691041.904643472},null,null,{"$f":"J250/(1+$F$139)^(J$187)","v":2883928.122406235},2695259.927482463,2518934.5116658527,2354144.4034260311,2200134.9564729258,2056200.8938999309,1921683.0784111503,1795965.4938421967,1678472.4241515854,1568665.8169640985,1466042.8195926154,1370133.476254781,1280498.5759390474,1196727.6410645305,1118437.04772386,1045268.268900804,976886.23261757381,912977.78749305953,853250.26868510235,797430.15764962847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J187>10,$F148,$F147)*J191","v":277401.03344685322},271472.95114448649,265424.14923362492,259261.2209648214,252990.59717473047,246618.54908234323,240151.19104786543,233594.4832946714,226954.23459478814,220236.10491829881,426891.21609418106,413176.22830672644,399337.70468659938,385385.8263325601,371330.50218012935,357181.37388462224,342947.82063762425,328638.96391769726,314263.6721760162,301035.32657168299,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN187>10,$F148,$F147)*AN191","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J254:AW254)","v":3103952.8784619179},null,null,{"$f":"J253/(1+$F$139)^(J$187)","v":259253.30228677869},237114.98920821599,216665.16949496866,197789.14414365773,180378.79932490282,164332.35242993032,149554.09223833532,135954.11605366453,123448.06621846383,111956.86803772463,202812.94160748203,183455.18664216695,165710.9501463506,149459.26789547538,134587.26248698644,120989.68902324376,108568.49727935088,97232.410920562339,86896.524119255177,77793.248904401626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J254:S254)","v":1776446.8994366426},{"$f":"SUM(T254:AW254)","v":1327505.9790252752}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J191-J247-J250-J253","v":-31113.364976474259},-363932.84280934726,-703529.86437629221,-1049534.2657534019,-1401585.0013970791,-1759329.9871553916,-2122425.9453767869,-2490538.2520918231,-2863340.7862424119,-3240515.7809367417,-3835199.2847530972,-4213341.0908929175,-4594888.9564192789,-4979562.1738949325,-5367087.539811952,-5757199.2199595049,-6149638.6166267358,-6544154.237619007,-6940501.5670682136,-7305225.9530162578,0,0,0,0,0,0,0,0,0,0,{"$f":"AN191-AN247-AN250-AN253","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J257*$F144","v":-12196.439070777909},-142661.67438126414,-275783.70683550654,-411417.43217533355,-549421.32054765499,-689657.35496491357,-831990.97058770049,-976290.99481999467,-1122429.5882070255,-1270282.1861272028,-1503398.1196232142,-1651629.7076300238,-1801196.4709163574,-1951988.3721668136,-2103898.3156062854,-2256822.0942241261,-2410658.3377176807,-2565308.4611466508,-2720676.6142907399,-2863648.5735823731,0,0,0,0,0,0,0,0,0,0,{"$f":"AN257*$F144","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J259:AW259)","v":-11362382.590405129},null,null,{"$f":"J258/(1+$F$139)^(J$187)","v":-11398.541187642906},-124606.23144489837,-225121.65437091311,-313868.38915944943,-391729.80826414441,-459547.81557873444,-518122.16218380089,-568210.24769009568,-610527.32670063153,-645747.05012910534,-714253.61673563241,-733343.3424250097,-747432.49909258867,-757014.74499163288,-762549.57022376312,-764463.72438548505,-763152.6938801998,-758982.20788778074,-752289.75527910725,-740021.20879451442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tables","index":16,"n_rows":137,"n_cols":23,"rows_kept":137,"cut":false,"hidden":false,"merged":[[10,17,10,18],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[7,17,7,18],[9,17,9,18],[6,10,7,10],[8,17,8,18],[6,11,7,11],[6,13,7,13],[6,14,7,14],[2,17,2,22],[3,17,3,18],[4,17,4,18],[5,17,5,18],[6,12,7,12],[3,1,3,14],[4,1,4,14],[32,1,33,14],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[94,2,95,2],[94,3,95,6],[94,7,95,12],[96,2,97,2],[96,3,97,3],[96,4,97,6],[98,2,99,2],[98,3,99,3],[98,4,99,6],[100,2,101,2],[100,3,101,3],[100,4,101,6],[102,2,103,2],[102,3,103,3],[102,4,103,6],[104,2,105,2],[104,3,105,3],[104,4,105,6],[106,2,113,2],[106,3,107,3],[106,4,107,6],[108,3,109,3],[108,4,109,6],[110,3,111,3],[110,4,111,6],[112,3,113,3],[112,4,113,6],[114,2,115,2],[114,3,115,3],[114,4,115,6],[116,2,117,2],[116,3,117,3],[116,4,117,6],[118,2,119,2],[118,3,119,3],[118,4,119,6],[118,8,118,12],[120,2,133,2],[120,3,121,3],[120,4,121,6],[122,3,123,3],[122,4,123,6],[124,3,125,3],[124,4,125,6],[126,3,127,3],[126,4,127,6],[128,3,129,3],[128,4,129,6],[130,3,131,3],[136,2,137,2],[136,3,137,3],[136,4,137,6],[136,8,136,12],[130,4,131,6],[132,3,133,3],[132,4,133,6],[134,2,135,2],[134,3,135,3],[134,4,135,6]]}
[]
[null,"Use Table 1 for cost indices",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,"Material Cost Index:  by weight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2:  Tube Material Cost Adjustment"]
[null,"Table 1: Cost Indices - Normalized to 2002 and 2004   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAL",null,"IPE HX tubes (wt basis)","Geothermal Source Book       HX tubes","2003 paper Plymouth Tube Co ","Modified 2003 paper Plymouth Tube Co "]
[null,"(Source US Bureau of Labor Statistics - see below for Indices used)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Steel",null,1,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"316 Stainless Steel",null,3.5,3,1.2,{"$f":"V6*3","v":3.5999999999999996}]
[null,"Year","Manufact'ng Labor","Construct","Engineering","Steel","Pipe","Electrical","Turb-Gen","HX's","Pumps","Process Equip","Oil&Gas Well","Drilling Services","Exploration Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admiralty Brass",null,4.0999999999999996,1.3,0.88,{"$f":"V8*3","v":2.64}]
[null,1995,0.80706344015696541,0.79055555555555557,0.77987962166809977,1.128834355828221,0.9394925178919975,0.95780724269920203,0.88285024154589364,0.89066971951917573,0.85339418140330847,0.88404441164550063,0.30514357841590412,0.31928637342356192,1.5340236686390534,null,null,"70-30 Copper-Nickel",null,4.5999999999999996,1.8,2.7,{"$f":"V9*3","v":8.1000000000000014}]
[null,1996,0.83387835186396342,0.81666666666666665,0.81083404987102314,1.1025416301489921,0.96421600520494466,0.96064432976263958,0.89613526570048319,0.9198626216370922,0.87221905305191094,0.90740654235252061,0.3114547175765226,0.35281451860965857,1.539940828402367,null,null,"Inconel",null,14,8]
[null,1997,0.85938521909744936,0.84222222222222221,0.85941530524505572,1.1086765994741457,0.98633702016916069,0.96169909395130715,0.91787439613526578,0.93875214653692052,0.89960068454078712,0.92615037305583092,0.35058378037235721,0.44078745001537989,1.5636094674556216,null,null,"Titanium 50A",null,21,12,5.7,{"$f":"V11*3","v":17.100000000000001}]
[null,1998,0.87965990843688691,0.87277777777777787,0.88865004299226136,1.0736196319018405,0.97787898503578419,0.96467594929516443,0.93478260869565233,0.95706926159129935,0.9241300627495721,0.94247067923009142,0.37709056484695491,0.47400799753921863,1.6923076923076925]
[null,1999,0.90582079790712888,0.9094444444444445,0.91358555460017188,0.99912357581069244,0.95120364346128827,0.97591985295843298,0.96014492753623193,0.9639381797366916,0.9366799771819736,0.95680710499071608,0.36793941306405803,0.40818209781605652,1.329881656804734]
[null,2000,0.93655984303466322,0.93333333333333335,0.95442820292347363,1.0219106047326907,0.98438516590761238,1.0004194807158404,0.96920289855072472,0.97252432741843164,0.9503707929264118,0.96765702454227209,0.39507731145471758,0.42509996924023369,1.1198224852071008]
[null,2001,0.96533682145192945,0.95777777777777773,0.97592433361994835,0.96143733567046463,0.99479505530253753,1.0041072039818877,0.98007246376811608,0.98340011448196918,0.97604107244723326,0.98538116643543761,0.49226885452824237,0.54044909258689622,1.0014792899408285,null,null,"Range of Modeled Cycle Performance (Brine Effectiveness, w-h/lb)"]
[null,2002,1,1,1,1,1,1,1,1,1,1,0.46513095613758287,0.47123961857889868,0.9896449704142013]
[null,2003,1.0294310006540224,1.0394444444444444,1.0485812553740326,1.0648553900087643,1.0143135979180222,0.99942538264476755,1.0132850241545894,0.99885518030910136,1.0108385624643468,1.0147426129371715,0.45440201956453141,0.4706244232543832,1.0044378698224854,null,null,"Tgf","minimum","maximum","GETEM - I"]
[null,2004,1.0555918901242642,1.0672222222222223,1.0816852966466035,1.423312883435583,1.2192582953806117,1.0433205040441798,1.018719806763285,1.0663995420721237,1.0399315459212779,1.0777326369344029,0.49826443673082998,0.51737926791756372,1,null,null,75,0.05,1]
[null,2005,1.0830608240680182,1.088888888888889,1.1027515047291485,1.4995617879053462,1.3409238776837997,1.1034718588175392,1.017512077294686,1.2266742987979395,1.0935539075869936,1.1551352710972611,0.7857368254970023,0.80775146108889573,1.0784023668639056,null,null,100,0.3,1.94]
[null,2006,1.0994113799869196,1.1294444444444443,1.1362854686156492,1.6345311130587206,1.413793103448276,1.2044020763413104,1.05012077294686,1.3331425300515169,1.1420422133485453,1.2226728168251506,1.1738718838750395,1.1796370347585357,1.1060157790927023,null,null,125,0.68,4.24]
[null,2007,1.128842380640942,1.17,1.2102321582115219,1.7624890446976338,1.3942745608327913,1.3040981462916197,1.1068840579710146,1.3777904979965656,1.213348545350827,1.304587247512357,1.1454717576522564,1.1208858812673022,null,null,null,150,2,6.9]
[null,2008,1.1608894702419883,1.2216666666666667,1.2751504729148753,2.1595092024539877,1.4996746909564087,1.4758164315560232,1.2451690821256038,1.4384659416141958,1.2783799201369079,1.3826683413337615,1.1656674029662355,1.1418025223008303,null,null,null,175,3.5,9.1999999999999993]
[null,2009,1.1929365598430346,1.2777777777777777,1.3297506448839207,1.6126205083260299,1.5777488614183475,1.3920030751296717,1.3502415458937198,1.4149971379507729,1.3143183114660582,1.4033833998245906,1.0145156200694228,1.0147646877883727,null,null,null,200,5.5,11.9]
[null,2010,1.2171353826030085,1.32,1.3920894239036974,1.9588080631025417,1.7482108002602472,1.4558364516074258,1.3405797101449275,1.4235832856325128,1.3245864232743867,1.4111781067065479,1,1,null,null,null,100,null,null,0.81]
[null,2011,1.2387181164159582,1.3577777777777778,1.3624247635425624,2.2191060473269064,1.8614183474300587,1.5427917147030026,1.3599033816425121,1.4642243846594163,1.3245864232743867,1.4620386784276018,1.1255916692963082,1.113195939710858,null,null,null,110,null,null,1.27]
[null,2012,1.2483976455199479,1.3399999999999999,1.3615649183147032,2.2361963190184051,1.919973975276513,1.5687862942869488,1.3251811594202898,1.5042930738408702,1.3419851682829433,1.4919620093836294,1.1887030609024931,1.1673331282682249,null,null,null,120,null,null,1.9]
[null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,2.68]
[null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,3.59]
[null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,null,null,4.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,null,5.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,null,null,8.2799999999999994]
[null,"Comment:  As of end of April 2012, the 2011 PPI's are preliminary ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,null,null,9.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,null,null,10.86]
[]
[null,"Year",{"$f":"C7","v":"Manufact'ng Labor"},"Construct","Engineering","Steel","Pipe","Electrical","Turb-Gen","HX's","Pumps","Process Equip","Oil&Gas Well","Drilling Services","Exploration Services"]
[null,{"$f":"'Input A1'!T39","v":2011},{"$f":"MAX(C38:C61)","v":1.2387181164159582},{"$f":"MAX(D38:D61)","v":1.3577777777777778},1.3624247635425624,2.2191060473269064,1.8614183474300587,1.5427917147030026,1.3599033816425121,1.4642243846594163,1.3245864232743867,1.4620386784276018,1.1255916692963082,1.113195939710858,0]
[null,1995,{"$f":"IF($B$37-$B38=0,C9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,1996,{"$f":"IF($B$37-$B39=0,C10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,1997,{"$f":"IF($B$37-$B40=0,C11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,1998,{"$f":"IF($B$37-$B41=0,C12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,1999,{"$f":"IF($B$37-$B42=0,C13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2000,{"$f":"IF($B$37-$B43=0,C14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2001,{"$f":"IF($B$37-$B44=0,C15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2002,{"$f":"IF($B$37-$B45=0,C16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2003,{"$f":"IF($B$37-$B46=0,C17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2004,{"$f":"IF($B$37-$B47=0,C18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2005,{"$f":"IF($B$37-$B48=0,C19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2006,{"$f":"IF($B$37-$B49=0,C20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2007,{"$f":"IF($B$37-$B50=0,C21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2008,{"$f":"IF($B$37-$B51=0,C22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2009,{"$f":"IF($B$37-$B52=0,C23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2010,{"$f":"IF($B$37-$B53=0,C24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2011,{"$f":"IF($B$37-$B54=0,C25,0)","v":1.2387181164159582},1.3577777777777778,1.3624247635425624,2.2191060473269064,1.8614183474300587,1.5427917147030026,1.3599033816425121,1.4642243846594163,1.3245864232743867,1.4620386784276018,1.1255916692963082,1.113195939710858,0]
[null,2012,{"$f":"IF($B$37-$B55=0,C26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2013,{"$f":"IF($B$37-$B56=0,C27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2014,{"$f":"IF($B$37-$B57=0,C28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2015,{"$f":"IF($B$37-$B58=0,C29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2016,{"$f":"IF($B$37-$B59=0,C30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2017,{"$f":"IF($B$37-$B60=0,C31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,2018,{"$f":"IF($B$37-$B61=0,C32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Year","Labr-Manufact"]
[null,{"$f":"'Input A1'!H337","v":2004},{"$f":"MAX(C72:C89)","v":1.0555918901242642}]
[null,1995,{"$f":"IF($B$71-$B72=0,C9,0)","v":0}]
[null,1996,0]
[null,1997,0]
[null,1998,0]
[null,1999,0]
[null,2000,0]
[null,2001,0]
[null,2002,0]
[null,2003,0]
[null,2004,1.0555918901242642]
[null,2005,0]
[null,2006,0]
[null,2007,0]
[null,2008,0]
[null,2009,0]
[null,2010,0]
[null,2011,0]
[null,2012,0]
[]
[]
[]
[]
[]
[null,null,"GETEM Category","Bureau of Labor Statistics Series ID",null,null,null,"Indices Descriptions"]
[]
[null,null,"Manufact'ng Labor","Series ID:","CEU3000000008",null,null,"Industry: Manufacturing"]
[]
[null,null,"Construct'n Labor","Series ID:","CEU3000000008",null,null,"Industry: Heavy and civil engineering construction"]
[]
[null,null,"Engineering","Series ID:","CEU6054134008",null,null,"Industry:      Engineering and drafting services"]
[]
[null,null,"Steel","Series ID:","WPU101",null,null,"Item:       Iron and steel"]
[]
[null,null,"Pipe","Series ID:","PCU332996332996",null,null,"Industry:   Fabricated pipe and pipe fitting mfg"]
[]
[null,null,"Electrical (average)","Series ID:"," PCU33531-33531-",null,null,"Industry:   Electrical equipment mfg"]
[]
[null,null,null,"Series ID:"," WPU10260301",null,null,"Item:       Electric wire and cable"]
[]
[null,null,null,"Series ID:","WPU1173",null,null,"Item:       Motors, generators, motor generator sets"]
[]
[null,null,null,"Series ID:","WPU117929",null,null,"Item:       Miscellaneous electrical industrial apparatus"]
[]
[null,null,"Turb-Gen","Series ID:","WPU1197",null,null,"Item:       Turbine and turbine generator sets"]
[]
[null,null,"HX's","Series ID:","WPU1075",null,null,"Item:       Heat exchangers and condensers"]
[]
[null,null,"Pumps","Series ID:","PCU3339113339111Z4",null,null,"Industry:","Pump and pumping equipment manufacturing"]
[]
[null,null,"Process Equip (average)","Series ID:","PCU332911332911",null,null,"Industry:   Industrial valve manufacturing"]
[]
[null,null,null,"Series ID:","PCU333912333912",null,null,"Industry:   Air and gas compressor manufacturing"]
[]
[null,null,null,"Series ID:","PCU334513334513",null,null,"Industry:   Industrial process variable instruments"]
[]
[null,null,null,"Series ID:","WPU1061",null,null,"Item:       Steam and hot water equipment"]
[]
[null,null,null,"Series ID:","WPU10720135",null,null,"Item:       Metal tanks and vessels, custom fabricated"]
[]
[null,null,null,"Series ID:","WPU114902",null,null,"Item:       Metal valves, except fluid power"]
[]
[null,null,null,"Series ID:","WPU10720152",null,null,"Item:       Metal tanks & vessels, custom fab. and field erected"]
[]
[null,null,"Oil&Gas Well","Series ID:","PCU3339113339111Z4",null,null,"Industry:   Drilling oil and gas wells"]
[]
[null,null,"Drilling Services","Series ID:","PCU213111213111P",null,null,"Product:","Primary services"]

{"sheet":"Geofluid","index":17,"n_rows":125,"n_cols":22,"rows_kept":125,"cut":false,"hidden":false,"merged":[[28,21,35,24]]}
[{"$f":"'Input A1'!A398","v":1},null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,"Geothermal Property Calculations"]
[]
[]
[null,"Property calculations have the form:",null,null,null,null,null,null,null,null,null,null,null,"Effect of Pressure:"]
[null,null,"Property = C6*T^6+C5*T^5+C4*T^4+C3*T^3+C2*T^2+C1*T+C0. where T is F",null,null,null,null,null,null,null,null,null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1"]
[]
[null,null,"Saturated Water (40 - 500F)",null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,"density",3.0886E-17,5.2378999999999998]
[null,null,"Pressure","psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999,null,"Cp",-2.1009000000000001E-18,5.7377000000000002]
[null,null,"enthalpy","btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999,null,"viscosity",2.6272E-17,5.4006999999999996]
[null,null,"entropy","btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2,null,"k",3.1733000000000002E-17,5.3231999999999999]
[null,null,"specific vol","ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,null,"Cp","btu/lb-F",1.3809800000000001E-16,-2.1818700000000001E-13,1.42033E-10,-4.6522800000000002E-8,8.6599800000000004E-6,-8.0616100000000001E-4,1.02617]
[null,null,"k","btu/hr-ft-F",-5.62597E-18,1.09949E-14,-9.7348700000000001E-12,5.1947699999999998E-9,-2.6488700000000002E-6,8.2955400000000003E-4,0.30074000000000001]
[null,null,null,null,"a","b"]
[null,null,"viscosity = a * T^b  (lb-ft-hr)",null,407.22,-1.194]
[]
[null,null,"Water at 1 atm, 14.7 psia (35-210F)"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,null,"enthalpy","btu/lb",null,null,null,null,1.0869999999999999E-5,0.99706649700000005,-31.769588859999999]
[null,null,"entropy","btu/lb-R",null,null,-4.3549999999999999E-12,4.3904260000000001E-9,-2.665154152E-6,2.2018246186660002E-3,-6.7875028480951005E-2]
[]
[null,"Minimum GF Outlet Temperature to prevent Si precipitation"]
[null,null,"If Tgf>180 C => use",null,"T,quartz =0.00035129*T^2+0.69792956*T-159.597976, where T is F"]
[null,null,"If Tgf<180 C => use",null,"T,chalcedony=0.8229*T-127.71, where T is F"]
[]
[{"$f":"'Input A1'!A75","v":1},null,"Binary Plant Available Energy Calculation:"]
[null,"GF in:",null,"Resource",null,"Plant",null," Reference","Improved",0.1,0.9,null,null,null,null,null,"Reference","Improved",0.1,0.9,null,"This is a calculation of the maximum brine effectiveness that can be achieved with the temperature constraint imposed on the temperature of geothermal fluid leaving the plant"]
[null,null,"Tgf=",{"$f":"'Summary A1'!H50","v":100},"C",{"$f":"'Summary A1'!H277","v":98.624108971691584},"C",{"$f":"'Summary A1'!H277","v":98.624108971691584},{"$f":"'Summary A1'!J277","v":99.44588908434929},{"$f":"'Summary A1'!L277","v":98.624108971691584},{"$f":"'Summary A1'!M277","v":98.624108971691584},"C",null,null,null,"ae,gf",{"$f":"H52","v":6.0530940369216273},{"$f":"I52","v":6.1577343088278811},{"$f":"J52","v":6.0530940369216273},{"$f":"K52","v":6.0530940369216273}]
[null,null,"=",{"$f":"D30*1.8+32","v":212},"F",{"$f":"F30*1.8+32","v":209.52339614904486},"F",{"$f":"H30*1.8+32","v":209.52339614904486},{"$f":"I30*1.8+32","v":211.00260035182873},{"$f":"J30*1.8+32","v":209.52339614904486},{"$f":"K30*1.8+32","v":209.52339614904486},"F",null,null,null,"ae,gf,ex",{"$f":"F55","v":0.29316669195667344},{"$f":"F55","v":0.29316669195667344},{"$f":"F55","v":0.29316669195667344},{"$f":"F55","v":0.29316669195667344}]
[null,null,"P,sat~",{"$f":"E10*D$31^6+F10*D$31^5+G10*D$31^4+H10*D$31^3+I10*D$31^2+J10*D$31+K10","v":14.716443569529087},"psia",{"$f":"E10*F$31^6+F10*F$31^5+G10*F$31^4+H10*F$31^3+I10*F$31^2+J10*F$31+K10","v":14.008908283843962},"psia",{"$f":"E10*H$31^6+F10*H$31^5+G10*H$31^4+H10*H$31^3+I10*H$31^2+J10*H$31+K10","v":14.008908283843962},{"$f":"E10*I$31^6+F10*I$31^5+G10*I$31^4+H10*I$31^3+I10*I$31^2+J10*I$31+K10","v":14.428030473781323},{"$f":"E10*J$31^6+F10*J$31^5+G10*J$31^4+H10*J$31^3+I10*J$31^2+J10*J$31+K10","v":14.008908283843962},{"$f":"E10*K$31^6+F10*K$31^5+G10*K$31^4+H10*K$31^3+I10*K$31^2+J10*K$31+K10","v":14.008908283843962},"psia",null,null,null,"% ae,ex",{"$f":"Q31/Q30","v":4.8432535521250028E-2},{"$f":"R31/R30","v":4.7609506557693207E-2},4.8432535521250028E-2,4.8432535521250028E-2]
[null,null,"h,f",{"$f":"E11*D$31^6+F11*D$31^5+G11*D$31^4+H11*D$31^3+I11*D$31^2+J11*D$31+K11","v":180.18105930652968},"btu/lb",{"$f":"E11*F$31^6+F11*F$31^5+G11*F$31^4+H11*F$31^3+I11*F$31^2+J11*F$31+K11","v":177.68457701098529},"btu/lb",{"$f":"E11*H$31^6+F11*H$31^5+G11*H$31^4+H11*H$31^3+I11*H$31^2+J11*H$31+K11","v":177.68457701098529},{"$f":"E11*I$31^6+F11*I$31^5+G11*I$31^4+H11*I$31^3+I11*I$31^2+J11*I$31+K11","v":179.17552929487789},{"$f":"E11*J$31^6+F11*J$31^5+G11*J$31^4+H11*J$31^3+I11*J$31^2+J11*J$31+K11","v":177.68457701098529},{"$f":"E11*K$31^6+F11*K$31^5+G11*K$31^4+H11*K$31^3+I11*K$31^2+J11*K$31+K11","v":177.68457701098529},"btu/lb",null,null,null,"I,plant",0.375,0.375,0.375,0.375]
[null,null,"s,f",{"$f":"$E12*D$31^6+$F12*D$31^5+$G12*D$31^4+$H12*D$31^3+$I12*D$31^2+$J12*D$31+$K12","v":0.31217591672783257},"btu/lb-R",{"$f":"E12*F$31^6+F12*F$31^5+G12*F$31^4+H12*F$31^3+I12*F$31^2+J12*F$31+K12","v":0.30845618798994073},"btu/lb-R",{"$f":"E12*H$31^6+F12*H$31^5+G12*H$31^4+H12*H$31^3+I12*H$31^2+J12*H$31+K12","v":0.30845618798994073},{"$f":"$E12*I$31^6+$F12*I$31^5+$G12*I$31^4+$H12*I$31^3+$I12*I$31^2+$J12*I$31+$K12","v":0.31067935472695357},{"$f":"$E12*J$31^6+$F12*J$31^5+$G12*J$31^4+$H12*J$31^3+$I12*J$31^2+$J12*J$31+$K12","v":0.30845618798994073},{"$f":"$E12*K$31^6+$F12*K$31^5+$G12*K$31^4+$H12*K$31^3+$I12*K$31^2+$J12*K$31+$K12","v":0.30845618798994073},"btu/lb-R",null,null,null,"2nd,max",{"$f":"1-Q32-Q33","v":0.57656746447874996},{"$f":"1-R32-R33","v":0.57739049344230675},0.57656746447874996,0.57656746447874996]
[null,null,"v,f",{"$f":"E13*D$31^6+F13*D$31^5+G13*D$31^4+H13*D$31^3+I13*D$31^2+J13*D$31+K13","v":1.6714650459834262E-2},"cft/lb",{"$f":"E13*F$31^6+F13*F$31^5+G13*F$31^4+H13*F$31^3+I13*F$31^2+J13*F$31+K13","v":1.6697361376575071E-2},"cft/lb",{"$f":"E13*H$31^6+F13*H$31^5+G13*H$31^4+H13*H$31^3+I13*H$31^2+J13*H$31+K13","v":1.6697361376575071E-2},{"$f":"E13*I$31^6+F13*I$31^5+G13*I$31^4+H13*I$31^3+I13*I$31^2+J13*I$31+K13","v":1.6707665912109298E-2},{"$f":"E13*J$31^6+F13*J$31^5+G13*J$31^4+H13*J$31^3+I13*J$31^2+J13*J$31+K13","v":1.6697361376575071E-2},{"$f":"E13*K$31^6+F13*K$31^5+G13*K$31^4+H13*K$31^3+I13*K$31^2+J13*K$31+K13","v":1.6697361376575071E-2},"cft/lb",null,null,null,"be,max",{"$f":"Q34*Q30","v":3.4900170811193436},{"$f":"R34*R30","v":3.555417251060752},3.4900170811193436,3.4900170811193436]
[null,"GF,ex:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q35/(Q30-Q31)","v":0.60591338607250755},{"$f":"R35/(R30-R31)","v":0.60625394459303628},{"$f":"S35/(S30-S31)","v":0.60591338607250755},{"$f":"T35/(T30-T31)","v":0.60591338607250755}]
[null,null,"T,q=",{"$f":"0.00035129*D31^2+0.69792956*D31-159.598","v":4.1514444799999808},"F",{"$f":"0.00035129*F31^2+0.69792956*F31-159.598","v":2.0562214899075286},"F",{"$f":"0.00035129*H31^2+0.69792956*H31-159.598","v":2.0562214899075286},{"$f":"0.00035129*I31^2+0.69792956*I31-159.598","v":3.3071196023276457},{"$f":"0.00035129*J31^2+0.69792956*J31-159.598","v":2.0562214899075286},{"$f":"0.00035129*K31^2+0.69792956*K31-159.598","v":2.0562214899075286},"F"]
[null,null,"T,c=",{"$f":"0.8229*D31-127.71","v":46.744800000000012},"F",{"$f":"0.8229*F31-127.71","v":44.70680269104902},"F",{"$f":"0.8229*H31-127.71","v":44.70680269104902},{"$f":"0.8229*I31-127.71","v":45.924039829519856},{"$f":"0.8229*J31-127.71","v":44.70680269104902},{"$f":"0.8229*K31-127.71","v":44.70680269104902},"F"]
[]
[null,null,"T,out",{"$f":"H92*1.8+32","v":120.23357352237926},"F",{"$f":"E76","v":65.061228367342778},"F",{"$f":"H92*1.8+32","v":120.23357352237926},{"$f":"I92*1.8+32","v":121.35248091642819},{"$f":"J92*1.8+32","v":120.23357352237926},{"$f":"K92*1.8+32","v":137.39753691456778},"F"]
[null,null,"h,f",{"$f":"$E11*D$40^6+$F11*D$40^5+$G11*D$40^4+$H11*D$40^3+$I11*D$40^2+$J11*D$40+$K11","v":88.427187403939485},"btu/lb",{"$f":"E11*F$40^6+F11*F$40^5+G11*F$40^4+H11*F$40^3+I11*F$40^2+J11*F$40+K11","v":34.724639263203343},"btu/lb",{"$f":"E11*H$40^6+F11*H$40^5+G11*H$40^4+H11*H$40^3+I11*H$40^2+J11*H$40+K11","v":88.427187403939485},{"$f":"$E11*I$40^6+$F11*I$40^5+$G11*I$40^4+$H11*I$40^3+$I11*I$40^2+$J11*I$40+$K11","v":89.533444949550926},88.427187403939485,105.44408264188925,"btu/lb"]
[null,null,"s,f",{"$f":"$E12*D$40^6+$F12*D$40^5+$G12*D$40^4+$H12*D$40^3+$I12*D$40^2+$J12*D$40+$K12","v":0.16523531509958206},"btu/lb-R",{"$f":"E12*F$40^6+F12*F$40^5+G12*F$40^4+H12*F$40^3+I12*F$40^2+J12*F$40+K12","v":6.6688921873437654E-2},"btu/lb-R",{"$f":"E12*H$40^6+F12*H$40^5+G12*H$40^4+H12*H$40^3+I12*H$40^2+J12*H$40+K12","v":0.16523531509958206},0.16714973553205786,0.16523531509958206,0.19424811564769068,"btu/lb-R"]
[null,null,"v,f",{"$f":"E13*D$40^6+F13*D$40^5+G13*D$40^4+H13*D$40^3+I13*D$40^2+J13*D$40+K13","v":1.6230587378913933E-2},"cft/lb",{"$f":"E13*F$40^6+F13*F$40^5+G13*F$40^4+H13*F$40^3+I13*F$40^2+J13*F$40+K13","v":1.6244414510630949E-2},"cft/lb",{"$f":"E13*H$40^6+F13*H$40^5+G13*H$40^4+H13*H$40^3+I13*H$40^2+J13*H$40+K13","v":1.6230587378913933E-2},1.6233744229932321E-2,1.6230587378913933E-2,1.6289157646092907E-2,"cft/lb"]
[null,null,null,{"$f":"1/D43","v":61.612064717950759},null,{"$f":"1/F43","v":61.559620960519247},null,{"$f":"1/H43","v":61.612064717950759},{"$f":"1/I43","v":61.600083494981185},{"$f":"1/J43","v":61.612064717950759},{"$f":"1/K43","v":61.390528701762456}]
[null,"Ambient:"]
[null,null,"Ta=",{"$f":"IF(A1=0,(1.3842*D108+5.1772)*0+D108*1,10)","v":10},"C",{"$f":"D46","v":10},"C",{"$f":"D46","v":10},{"$f":"H46","v":10},{"$f":"H46","v":10},{"$f":"H46","v":10},"C"]
[null,null,"=",{"$f":"D46*1.8+32","v":50},"F",{"$f":"F46*1.8+32","v":50},"F",{"$f":"H46*1.8+32","v":50},{"$f":"I46*1.8+32","v":50},{"$f":"J46*1.8+32","v":50},{"$f":"K46*1.8+32","v":50},"F"]
[null,null,"ho",{"$f":"$E21*D$47^6+$F21*D$47^5+$G21*D$47^4+$H21*D$47^3+$I21*D$47^2+$J21*D$47+$K21","v":18.110910990000001},"btu/lb",{"$f":"E21*F$47^6+F21*F$47^5+G21*F$47^4+H21*F$47^3+I21*F$47^2+J21*F$47+K21","v":18.110910990000001},"btu/lb",{"$f":"E21*H$47^6+F21*H$47^5+G21*H$47^4+H21*H$47^3+I21*H$47^2+J21*H$47+K21","v":18.110910990000001},{"$f":"$E21*I$47^6+$F21*I$47^5+$G21*I$47^4+$H21*I$47^3+$I21*I$47^2+$J21*I$47+$K21","v":18.110910990000001},18.110910990000001,18.110910990000001,"btu/lb"]
[null,null,"so",{"$f":"$E22*D$47^6+$F22*D$47^5+$G22*D$47^4+$H22*D$47^3+$I22*D$47^2+$J22*D$47+$K22","v":3.6074901572348994E-2},"btu/lb-R",{"$f":"E22*F$47^6+F22*F$47^5+G22*F$47^4+H22*F$47^3+I22*F$47^2+J22*F$47+K22","v":3.6074901572348994E-2},"btu/lb-R",{"$f":"E22*H$47^6+F22*H$47^5+G22*H$47^4+H22*H$47^3+I22*H$47^2+J22*H$47+K22","v":3.6074901572348994E-2},3.6074901572348994E-2,3.6074901572348994E-2,3.6074901572348994E-2,"btu/lb-R"]
[]
[null,null,"AE of GF In",{"$f":"(D33-D48)-(D47+460)*(D34-D49)","v":21.258630587233057},"btu/lbm",{"$f":"(F33-F48)-(F47+460)*(F34-F49)","v":20.659209948013512},"btu/lbm",{"$f":"(H33-H48)-(H47+460)*(H34-H49)","v":20.659209948013512},{"$f":"(I33-I48)-(I47+460)*(I34-I49)","v":21.016347196029557},{"$f":"(J33-J48)-(J47+460)*(J34-J49)","v":20.659209948013512},{"$f":"(K33-K48)-(K47+460)*(K34-K49)","v":20.659209948013512},"btu/lbm"]
[null,null,null,{"$f":"D51/3.413","v":6.2287227035549542},"w-h/lb",{"$f":"F51/3.413","v":6.0530940369216273},"w-h/lb",{"$f":"H51/3.413","v":6.0530940369216273},{"$f":"I51/3.413","v":6.1577343088278811},{"$f":"J51/3.413","v":6.0530940369216273},{"$f":"K51/3.413","v":6.0530940369216273},"w-h/lb"]
[]
[null,null,"AE of GF ex",{"$f":"(D41-D48)-(D47+460)*(D42-D49)","v":4.4444655150506094},"btu/lbm",{"$f":"(F41-F48)-(F47+460)*(F42-F49)","v":1.0005779196481264},"btu/lbm",{"$f":"(H41-H48)-(H47+460)*(H42-H49)","v":4.4444655150506094},{"$f":"(I41-I48)-(I47+460)*(I42-I49)","v":4.5743686400993937},{"$f":"(J41-J48)-(J47+460)*(J42-J49)","v":4.4444655150506094},{"$f":"(K41-K48)-(K47+460)*(K42-K49)","v":6.6648324734649833},"btu/lbm"]
[null,null,null,{"$f":"D54/3.413","v":1.3022166759597449},"w-h/lb",{"$f":"F54/3.413","v":0.29316669195667344},"w-h/lb",{"$f":"H54/3.413","v":1.3022166759597449},{"$f":"I54/3.413","v":1.3402779490475809},{"$f":"J54/3.413","v":1.3022166759597449},{"$f":"K54/3.413","v":1.9527783397201828},"w-h/lb"]
[]
[null,null,"effective AE",{"$f":"D52-D55","v":4.9265060275952095},"w-h/lb",{"$f":"F52-F55","v":5.7599273449649537},"w-h/lb",{"$f":"H52-H55","v":4.7508773609618826},{"$f":"I52-I55","v":4.8174563597802997},{"$f":"J52-J55","v":4.7508773609618826},{"$f":"K52-K55","v":4.1003156972014443},"w-h/lb",null,null,null,"(difference between AE,in and AE,ex)"]
[]
[null,"GF Densities"]
[null,null,"T.gf",{"$f":"D30","v":100},"C"]
[null,null,null,{"$f":"D60*1.8+32","v":212},"F"]
[null,null,"rho,hot",{"$f":"1/D35","v":59.827754244877923},"lb/cft"]
[null,null,"rho,cold",{"$f":"1/D43","v":61.612064717950759},"lb/cft"]
[null,null,"gf flow",{"$f":"'GF Pumping A1'!D17","v":317465.27999999997},"lb/h",null,null,{"$f":"'Summary A1'!H50-0.5*'Summary A1'!H179","v":95.6},{"$f":"'Summary A1'!J50-0.5*'Summary A1'!J179","v":95.6},{"$f":"'Summary A1'!L50-0.5*'Summary A1'!L179","v":95.6},{"$f":"'Summary A1'!M50-0.5*'Summary A1'!M179","v":95.6},"C"]
[null,null,null,{"$f":"(D64/D62)*(7.4805/60)","v":661.56559415546826},"gpm",null,null,null,null,null,null,"C"]
[]
[]
[]
[{"$f":"'Input A1'!A267","v":0},null,"GF Outlet Temperature Calc"]
[null,null,null,null,null,null,null,{"$f":"D30-0.5*'Input A1'!T263","v":95.6},{"$f":"D30-0.5*'Input A1'!T263","v":95.6},{"$f":"D30-0.5*'Input A1'!T263","v":95.6},{"$f":"D30-0.5*'Input A1'!T263","v":95.6}]
[{"$f":"'Input A1'!A249","v":0},null,"inlet","resource","plant",null,null,"T- ref","T-imprv","T-10%","T-90%"]
[null,null,"T,gf",{"$f":"D30","v":100},{"$f":"H30","v":98.624108971691584},null,null,{"$f":"E72","v":98.624108971691584},{"$f":"E72","v":98.624108971691584},{"$f":"E72","v":98.624108971691584},{"$f":"E72","v":98.624108971691584},"C","should use the calculated max dT"]
[null,null,null,{"$f":"D72*1.8+32","v":212},{"$f":"E72*1.8+32","v":209.52339614904486},null,null,{"$f":"H72*1.8+32","v":209.52339614904486},{"$f":"I72*1.8+32","v":209.52339614904486},{"$f":"J72*1.8+32","v":209.52339614904486},209.52339614904486,"F"]
[null,null,"SiO2",{"$f":" -0.0000001334837*D72^4 + 0.0000706584462*D72^3 - 0.0036294799613*D72^2 + 0.3672417729236*D72 + 4.205944351495","v":61.945398230854998},{"$f":" -0.0000001334837*E72^4 + 0.0000706584462*E72^3 - 0.0036294799613*E72^2 + 0.3672417729236*E72 + 4.205944351495","v":60.27500431568879},null,null,{"$f":" -0.0000001334837*H72^4 + 0.0000706584462*H72^3 - 0.0036294799613*H72^2 + 0.3672417729236*H72 + 4.205944351495","v":60.27500431568879},{"$f":" -0.0000001334837*I72^4 + 0.0000706584462*I72^3 - 0.0036294799613*I72^2 + 0.3672417729236*I72 + 4.205944351495","v":60.27500431568879},{"$f":" -0.0000001334837*J72^4 + 0.0000706584462*J72^3 - 0.0036294799613*J72^2 + 0.3672417729236*J72 + 4.205944351495","v":60.27500431568879},{"$f":" -0.0000001334837*K72^4 + 0.0000706584462*K72^3 - 0.0036294799613*K72^2 + 0.3672417729236*K72 + 4.205944351495","v":60.27500431568879},"ppm"]
[null,null,"T,amph SiO2",{"$f":" 0.0000000000249634*D74^4 - 0.00000000425191*D74^3 - 0.000119669*D74^2 + 0.307616*D74 - 0.294394","v":18.301160758277071},{"$f":" 0.0000000000249634*E74^4 - 0.00000000425191*E74^3 - 0.000119669*E74^2 + 0.307616*E74 - 0.294394","v":17.811793537412658},null,null,{"$f":" 0.0000000000249634*H74^4 - 0.00000000425191*H74^3 - 0.000119669*H74^2 + 0.307616*H74 - 0.294394","v":17.811793537412658},{"$f":" 0.0000000000249634*I74^4 - 0.00000000425191*I74^3 - 0.000119669*I74^2 + 0.307616*I74 - 0.294394","v":17.811793537412658},{"$f":" 0.0000000000249634*J74^4 - 0.00000000425191*J74^3 - 0.000119669*J74^2 + 0.307616*J74 - 0.294394","v":17.811793537412658},17.811793537412658,"C"]
[null,null,"T,si",{"$f":"D75*1.8+32 +1","v":65.94208936489872},{"$f":"E75*1.8+32 +1","v":65.061228367342778},null,null,{"$f":"H75*1.8+32 +1","v":65.061228367342778},{"$f":"I75*1.8+32 +1","v":65.061228367342778},{"$f":"J75*1.8+32 +1","v":65.061228367342778},65.061228367342778,"F"]
[null,null,null,{"$f":"(D76-32)/1.8","v":18.856716313832621},{"$f":"(E76-32)/1.8","v":18.367349092968208},null,null,{"$f":"(H76-32)/1.8","v":18.367349092968208},{"$f":"(I76-32)/1.8","v":18.367349092968208},{"$f":"(J76-32)/1.8","v":18.367349092968208},18.367349092968208,"C",null,"add 1F to calculated silica temperature minimum"]
[null,null,"Tgf-out min",{"$f":"D46+15+5+5+2","v":37},{"$f":"H46+15+5+5+2","v":37},null,null,{"$f":"F46+15+5+5+2","v":37},{"$f":"H78","v":37},{"$f":"J46+15+5+5+2","v":37},{"$f":"K46+15+5+5+2","v":37},"C",null,"minimum gf outlet temp - assumes 27C dT for heat rejection and HX pinch pt"]
[null,null,"T,gf-min",{"$f":"MAX(D77:D78)","v":37},{"$f":"MAX(E77:E78)","v":37},null,null,{"$f":"MAX(H77:H78)","v":37},{"$f":"MAX(I77:I78)","v":37},{"$f":"MAX(J77:J78)","v":37},37,"C"]
[]
[null,null,"plant performance","reference",null,null,null,null,"improved",0.1,0.9]
[null,null,"be used",null,null,null,null,{"$f":"'Summary A1'!H290","v":1.9802070123192195},{"$f":"'Summary A1'!J290","v":1.974501090610161},{"$f":"'Summary A1'!L290","v":1.9802070123192195},{"$f":"'Summary A1'!M290","v":1.3861449086234536},"w-h/lb",null," brine effectiveness"]
[null,null,"2nd law eff",null,null,null,null,{"$f":"H82/H52","v":0.32713964135377571},{"$f":"I82/I52","v":0.32065383005880377},{"$f":"J82/J52","v":0.32713964135377571},{"$f":"K82/K52","v":0.22899774894764299}]
[null,null,"a",null,null,null,null,{"$f":"-0.000655*H72+1.01964","v":0.95504120862354214},{"$f":"-0.000655*I72+1.01964","v":0.95504120862354214},{"$f":"H84","v":0.95504120862354214},{"$f":"H84","v":0.95504120862354214}]
[null,null,"b",null,null,null,null,{"$f":"-0.00244*H72-0.0567","v":-0.29734282589092742},{"$f":"-0.00244*I72-0.0567","v":-0.29734282589092742},{"$f":"H85","v":-0.29734282589092742},{"$f":"H85","v":-0.29734282589092742}]
[null,null,"Tr",null,null,null,null,{"$f":"H84*EXP(H85*H83)","v":0.86651711819215438},{"$f":"I84*EXP(I85*I83)","v":0.86818981704002007},{"$f":"J84*EXP(J85*J83)","v":0.86651711819215438},{"$f":"K84*EXP(K85*K83)","v":0.89217620485439486}]
[]
[null,null,"T, binary out",null,null,null,null,{"$f":"H89*1.8+32","v":120.23357352237926},{"$f":"I89*1.8+32","v":121.35248091642819},{"$f":"J89*1.8+32","v":120.23357352237926},137.39753691456778,"F",null,"calculated binary outlet temp at plant brine effectiveness"]
[null,null,null,null,null,null,null,{"$f":"((H72+273)*H86)-273","v":49.018651956877363},{"$f":"((I72+273)*I86)-273","v":49.64026717579344},{"$f":"((H72+273)*J86)-273","v":49.018651956877363},{"$f":"((H72+273)*K86)-273","v":58.554187174759875},"C"]
[null,null,"T,Si",null,null,null,null,{"$f":"H77","v":18.367349092968208},{"$f":"I77","v":18.367349092968208},{"$f":"H77","v":18.367349092968208},{"$f":"H77","v":18.367349092968208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"T,inj",null,null,null,null,{"$f":"MAX(H89:H90)","v":49.018651956877363},{"$f":"MAX(I89:I90)","v":49.64026717579344},{"$f":"MAX(J89:J90)","v":49.018651956877363},{"$f":"MAX(K89:K90)","v":58.554187174759875},"C",null,"INJECTION TEMPERATURE FOR BINARY PLANT"]
[]
[]
[null,null,"Tr",{"$f":"'Summary A1'!H50","v":100},"C",null,null,{"$f":"IF(A98=1,'Flash Plant F1- Reference'!D80,'Flash Plant F1- Reference'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1- Improved'!D80,'Flash Plant F1- Improved'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1-P10%'!D80,'Flash Plant F1-P10%'!D88)","v":215.21743846611196},{"$f":"IF(A98=1,'Flash Plant F1-P90%'!D80,'Flash Plant F1-P90%'!D88)","v":215.21743846611196},"F"]
[null,null,"Flash T limit",{"$f":"(0.897*(D95+273)-57)-273","v":4.5810000000000173},"C",null,null,{"$f":"(H95-32)/1.8","v":101.78746581450665},{"$f":"(I95-32)/1.8","v":101.78746581450665},{"$f":"(J95-32)/1.8","v":101.78746581450665},101.78746581450665,"C"]
[null,null,null,{"$f":"D96*1.8+32","v":40.245800000000031},"F",null,null,{"$f":"('Flash Plant F1- Reference'!D85+'Flash Plant F1- Reference'!D93)/'Flash Plant F1- Reference'!D67","v":-5.9278556538521002E-3},{"$f":"('Flash Plant F1- Improved'!D85+'Flash Plant F1- Improved'!D93)/'Flash Plant F1- Improved'!D67","v":-4.3884772356896371E-3},{"$f":"('Flash Plant F1-P10%'!D85+'Flash Plant F1-P10%'!D93)/'Flash Plant F1-P10%'!D67","v":-5.9278556538521002E-3},{"$f":"('Flash Plant F1-P90%'!D85+'Flash Plant F1-P90%'!D93)/'Flash Plant F1-P90%'!D67","v":-5.9278556538521002E-3}]
[{"$f":"INPUT!R464","v":2},null,"P,flash",{"$f":"E10*D97^6+F10*D97^5+G10*D97^4+H10*D97^3+I10*D97^2+J10*D97+K10","v":2.7793500326172236},"psia",null,null,{"$f":"D74/(1-H97)","v":61.580358753054469},{"$f":"D74/(1-I97)","v":61.674740038180367},{"$f":"D74/(1-J97)","v":61.580358753054469},{"$f":"D74/(1-K97)","v":61.580358753054469},"ppm"]
[null,null,null,null,null,null,null,{"$f":" 0.0000000000249634*H98^4 - 0.00000000425191*H98^3 - 0.000119669*H98^2 + 0.307616*H98 - 0.294394","v":18.194274036668844},{"$f":" 0.0000000000249634*I98^4 - 0.00000000425191*I98^3 - 0.000119669*I98^2 + 0.307616*I98 - 0.294394","v":18.221912757109838},{"$f":" 0.0000000000249634*J98^4 - 0.00000000425191*J98^3 - 0.000119669*J98^2 + 0.307616*J98 - 0.294394","v":18.194274036668844},{"$f":" 0.0000000000249634*K98^4 - 0.00000000425191*K98^3 - 0.000119669*K98^2 + 0.307616*K98 - 0.294394","v":18.194274036668844},"C"]
[null,null,"T,flash out",null,null,null,null,{"$f":"H99*1.8+32","v":64.749693266003931},{"$f":"I99*1.8+32","v":64.799442962797713},{"$f":"J99*1.8+32","v":64.749693266003931},{"$f":"K99*1.8+32","v":64.749693266003931},"F"]
[null,null,null,null,null,null,null,{"$f":"$E10*H100^6+$F10*H100^5+$G10*H100^4+$H10*H100^3+$I10*H100^2+$J10*H100+$K10","v":1.4598016823690259},{"$f":"$E10*I100^6+$F10*I100^5+$G10*I100^4+$H10*I100^3+$I10*I100^2+$J10*I100+$K10","v":1.4581886125741876},{"$f":"$E10*J100^6+$F10*J100^5+$G10*J100^4+$H10*J100^3+$I10*J100^2+$J10*J100+$K10","v":1.4598016823690259},{"$f":"$E10*K100^6+$F10*K100^5+$G10*K100^4+$H10*K100^3+$I10*K100^2+$J10*K100+$K10","v":1.4598016823690259},"psia"]
[null,null,"flash -steam fraction",null,null,null,null,{"$f":"MAX(H99,H96,D96)","v":101.78746581450665},{"$f":"MAX(I99,I96,D96)","v":101.78746581450665},{"$f":"MAX(J99,J96,E96)","v":101.78746581450665},{"$f":"MAX(K99,K96,F96)","v":101.78746581450665},"C",null,"INJECTION TEMPERATURE FOR FLASH PLANT"]
[null,null,"SiO2"]
[null,null,"T,amph SiO2"]
[]
[null,null,"P,flash",null,null,null,null,{"$f":"IF(A111=0,H102,H92)","v":49.018651956877363},{"$f":"IF(A111=0,I102,I92)","v":49.64026717579344},{"$f":"IF(A111=0,J102,J92)","v":49.018651956877363},{"$f":"IF(A111=0,K102,K92)","v":58.554187174759875},"C",null,"INJECTION TEMPERATURE USED"]
[null,null,"T,inj",null,null,null,null,{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":68.5},{"$f":"(IF($A111=0,$D96,E79)+$D30)/2","v":68.5},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":68.5},{"$f":"(IF($A111=0,$D96,D79)+$D30)/2","v":68.5},"C",null,"AVERAGE TEMPERATURE IN EGS RESERVOIR"]
[null,null,"T,wet",{"$f":"'Input A1'!C456","v":10},"C"]
[]
[]
[{"$f":"'Input A1'!A398","v":1},null,"T,inject"]
[null,null,"T,avg"]
[]
[]
[]
[null,"Estimate of well head pressure for flashing well (based on plant design temperature)"]
[null,null,"a",1,null,null,"C0",{"$f":" -2.30902E-15*H30^6 + 0.00000000000336333*H30^5 - 0.00000000193412*H30^4 + 0.000000568645*H30^3 - 0.0000930504*H30^2 + 0.00727095*H30 - 0.238165","v":-3.438173761041155E-2},{"$f":" -2.30902E-15*I30^6 + 0.00000000000336333*I30^5 - 0.00000000193412*I30^4 + 0.000000568645*I30^3 - 0.0000930504*I30^2 + 0.00727095*I30 - 0.238165","v":-3.4757123573926602E-2},-3.438173761041155E-2,-3.438173761041155E-2]
[null,null,"b",{"$f":" -0.00172233*LN(D30) + 0.0100349","v":2.1032772335671298E-3},null,null,"C1",{"$f":" -0.0000000000000707533*H30^6 + 0.000000000107568*H30^5 - 0.000000066894*H30^4 + 0.0000216575*H30^3 - 0.00380974*H30^2 + 0.340452*H30 - 11.2014","v":0.70471772469673866},{"$f":" -0.0000000000000707533*I30^6 + 0.000000000107568*I30^5 - 0.000000066894*I30^4 + 0.0000216575*I30^3 - 0.00380974*I30^2 + 0.340452*I30 - 11.2014","v":0.71366910345925305},0.70471772469673866,0.70471772469673866]
[null,null,"c",{"$f":" 0.000000944171*LN(D30) - 0.0000053876","v":-1.0395318603254367E-6},null,null,"C2",{"$f":" -1.82812E-17*H30^6 + 0.0000000000000311691*H30^5 - 0.0000000000221578*H30^4 + 0.00000000842017*H30^3 - 0.00000180697*H30^2 + 0.000208363*H30 - 0.010242","v":-1.0132133158640855E-3},{"$f":" -1.82812E-17*I30^6 + 0.0000000000000311691*I30^5 - 0.0000000000221578*I30^4 + 0.00000000842017*I30^3 - 0.00000180697*I30^2 + 0.000208363*I30 - 0.010242","v":-9.9179208531870351E-4},-1.0132133158640855E-3,-1.0132133158640855E-3]
[null,null,"d",{"$f":" -0.000000000263645*LN(D30) + 0.00000000149933","v":2.8519990631516951E-10}]
[null,null,null,null,null,null,"C1",{"$f":" -0.0000000644961*H30^3 + 0.0000560859*H30^2 - 0.0112013*H30 + 0.682472","v":6.1414953071825984E-2},{"$f":" -0.0000000644961*I30^3 + 0.0000560859*I30^2 - 0.0112013*I30 + 0.682472","v":5.9779531192234225E-2},6.1414953071825984E-2,6.1414953071825984E-2]
[null,null,null,null,null,null,"C2",{"$f":" 0.000000844535*H30 - 0.000410792","v":-3.2750048812959246E-4},{"$f":" 0.000000844535*I30 - 0.000410792","v":-3.2680646606214907E-4},-3.2750048812959246E-4,-3.2750048812959246E-4]
[]
[null,"10-29-09: corrected temperature in F108"]
[null,"11-10-09  Changed H27  - make used equal to plant temperature"]

{"sheet":"Binary A1","index":18,"n_rows":35,"n_cols":33,"rows_kept":35,"cut":false,"hidden":false,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5],[21,1,25,6]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[null,null,null,null,null,null,null," "]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[null,"GETEM - beta",null,"POWER PLANT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"IF(A2=1,'Summary A1'!H24,\"FLASH\")","v":77.533306814238927},{"$f":"IF(A2=1,(F8-D8)/D8,\"FLASH\")","v":-0.73915537943997622},{"$f":"IF(A2=1,'Summary A1'!J24,\"FLASH\")","v":20.224145996724065},null,{"$f":"'Summary A1'!L24","v":77.533306814238927},null,{"$f":"'Summary A1'!M24","v":110.46039287409791},null,{"$f":"'LCOE Summary 10-90s'!B2","v":58}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000},null,null,null,{"$f":"'Summary A1'!L279*1000","v":10000},null,{"$f":"'Summary A1'!M279*1000","v":10000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D8-D8","v":0},null,{"$f":"D8-F8","v":57.309160817514865},null,{"$f":"D8-H8","v":0},null,{"$f":"D8-J8","v":-32.927086059858979}]
[null,"The calculated optimal plant performance is obtained by varying that performance until the calculated LCOE is minimized.  This is accomplished by using the Excel Add-In 'Solver'.  To perform this optimization, enter an estimated brine effectiveness below which is less than the indicated maximum allowable.  Then press the Red Button to run the macro.  When finished press the Blue Return Button to return to the Input Sheet"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"INPUT!W403","v":1.9802070123192195},null,{"$f":"INPUT!X403","v":1.3861449086234536}]
[null,"Maximum Brine Effectiveness in Cost Correlations","w-h/lb",{"$f":"'Input A1'!T401","v":1.9802070123192195},"  note"]
[null,"Estimated brine effectiveness","w-h/lb",1.9802070123192195,null,1.974501090610161,null,1.9802070123192195,null,1.3861449086234536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w-h/lb",7.5812766421369373]
[]
[]
[]
[]
[]
[null,null,null,"Reference",null,"Improved",null,0.1,null,0.9]

{"sheet":"Input A1","index":19,"n_rows":529,"n_cols":30,"rows_kept":529,"cut":false,"hidden":true,"merged":[[195,15,195,22],[202,17,202,23]]}
[{"$f":"'Input A1'!A75","v":1},"FCR","FCR","Hydrothermal","Temperature","Greenfield","Yes","Success Rate","Lump Sum","Low",1,"surface","Jet",{"$f":"SUM(C19:M41)","v":0},null,"Version (0 -DOE, 1 Public, 2 -Industry)",null,null,null,0]
[{"$f":"'Input A1'!A398","v":1},"EERE Approach","Inputted COE","EGS","Depth","Field Expansion","No","# of Wells","By Activity","Medium",2,"direct contact","VacPump"]
[null,null,null,null,null,null,null,null,null,"High",3,null,"Hybrid"]
[]
[null,"Well Count","Lump Sum","Cost Curves","Smaller Diameter","Perforated / Slotted Liner","Lump Sum","k*A","Annual Decline Rate","Input Value","Yes","Input","Core Hole"]
[null,"Confirmed Capacity","% Confirmation Drilling Cost","GETEM Estimate","Larger Diameter","Open Hole","Calculated",{"$f":"IF(A75=0,H5,\"Fracture Flow\")","v":"Fracture Flow"},{"$f":"IF(A75=10,\"Carslaw-Jaeger\",I5)","v":"Annual Decline Rate"},{"$f":"IF(A75=0,J5,\"Input Value\")","v":"Input Value"},{"$f":"IF('Input A1'!A75=1,\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(A75=0,\"Calculate\",\"Input\")","v":"Input"},"Slim Hole"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Production Size"]
[null,"Yes","Submersible","Power Sales","Binary","Power","Fixed","Performance","Fixed Cost","Input","≤115kV","Flat","Rural"]
[null,"Yes","Lineshaft","Production Wells","Flash",{"$f":"IF(A392=1,F8,\"Flow\")","v":"Flow"},"Percent","Reference","Calculated","Calculate","230kV","Hilly","Suburban"]
[null,null,null,null,null,null,null,null,null,null,"500kV","Mountainous ","Urban"]
[null,null,null,null,null,null,null,null,null,null,null,"Forested"]
[null,null,"C","meter","C/km","kg/s","km","psi-h/1000lb","ΔC","meter","KJ/h-m^2-C"]
[null,null,"F","ft","F/1000 ft","lb/hr","ft","kPa-s/kg","ΔF","inch","btu/h-sqft-F"]
[null,null,null,null,null,"gpm"]
[]
[null,null,"$/m^3","bar","cm","w-h/lb","kPa","mm-Hg"]
[null,null,"$/acre-ft","psi","inch","kW-s/kg","psi","inch-Hg"]
[]
[null,null,{"$f":"IF(C1=INPUT!C1,0,1)","v":0},{"$f":"IF(D1=INPUT!D1,0,1)","v":0},{"$f":"IF(E1=INPUT!E1,0,1)","v":0},{"$f":"IF(F1=INPUT!F1,0,1)","v":0},{"$f":"IF(G1=INPUT!G1,0,1)","v":0},{"$f":"IF(H1=INPUT!H1,0,1)","v":0},{"$f":"IF(I1=INPUT!I1,0,1)","v":0},{"$f":"IF(J1=INPUT!J1,0,1)","v":0},{"$f":"IF(K1=INPUT!K1,0,1)","v":0},{"$f":"IF(L1=INPUT!L1,0,1)","v":0},{"$f":"IF(M1=INPUT!M1,0,1)","v":0}]
[null,null,{"$f":"IF(C2=INPUT!C2,0,1)","v":0},{"$f":"IF(D2=INPUT!D2,0,1)","v":0},{"$f":"IF(E2=INPUT!E2,0,1)","v":0},{"$f":"IF(F2=INPUT!F2,0,1)","v":0},{"$f":"IF(G2=INPUT!G2,0,1)","v":0},{"$f":"IF(H2=INPUT!H2,0,1)","v":0},{"$f":"IF(I2=INPUT!I2,0,1)","v":0},{"$f":"IF(J2=INPUT!J2,0,1)","v":0},{"$f":"IF(K2=INPUT!K2,0,1)","v":0},{"$f":"IF(L2=INPUT!L2,0,1)","v":0},{"$f":"IF(M2=INPUT!M2,0,1)","v":0}]
[null,null,{"$f":"IF(C3=INPUT!C3,0,1)","v":0},{"$f":"IF(D3=INPUT!D3,0,1)","v":0},{"$f":"IF(E3=INPUT!E3,0,1)","v":0},{"$f":"IF(F3=INPUT!F3,0,1)","v":0},{"$f":"IF(G3=INPUT!G3,0,1)","v":0},{"$f":"IF(H3=INPUT!H3,0,1)","v":0},{"$f":"IF(I3=INPUT!I3,0,1)","v":0},{"$f":"IF(J3=INPUT!J3,0,1)","v":0},{"$f":"IF(K3=INPUT!K3,0,1)","v":0},{"$f":"IF(L3=INPUT!L3,0,1)","v":0},{"$f":"IF(M3=INPUT!M3,0,1)","v":0}]
[null,null,{"$f":"IF(C4=INPUT!C4,0,1)","v":0},{"$f":"IF(D4=INPUT!D4,0,1)","v":0},{"$f":"IF(E4=INPUT!E4,0,1)","v":0},{"$f":"IF(F4=INPUT!F4,0,1)","v":0},{"$f":"IF(G4=INPUT!G4,0,1)","v":0},{"$f":"IF(H4=INPUT!H4,0,1)","v":0},{"$f":"IF(I4=INPUT!I4,0,1)","v":0},{"$f":"IF(J4=INPUT!J4,0,1)","v":0},{"$f":"IF(K4=INPUT!K4,0,1)","v":0},{"$f":"IF(L4=INPUT!L4,0,1)","v":0},{"$f":"IF(M4=INPUT!M4,0,1)","v":0}]
[null,null,{"$f":"IF(B5=INPUT!B5,0,1)","v":0},{"$f":"IF(C5=INPUT!C5,0,1)","v":0},{"$f":"IF(D5=INPUT!D5,0,1)","v":0},{"$f":"IF(F5=INPUT!F5,0,1)","v":0},{"$f":"IF(G5=INPUT!G5,0,1)","v":0},{"$f":"IF(H5=INPUT!H5,0,1)","v":0},{"$f":"IF(I5=INPUT!I5,0,1)","v":0},{"$f":"IF(J5=INPUT!J5,0,1)","v":0},{"$f":"IF(K5=INPUT!K5,0,1)","v":0},{"$f":"IF(L5=INPUT!L5,0,1)","v":0},{"$f":"IF(M5=INPUT!M5,0,1)","v":0}]
[null,null,{"$f":"IF(B6=INPUT!B6,0,1)","v":0},{"$f":"IF(C6=INPUT!C6,0,1)","v":0},{"$f":"IF(D6=INPUT!D6,0,1)","v":0},{"$f":"IF(F6=INPUT!F6,0,1)","v":0},{"$f":"IF(G6=INPUT!G6,0,1)","v":0},{"$f":"IF(H6=INPUT!H6,0,1)","v":0},{"$f":"IF(I6=INPUT!I6,0,1)","v":0},{"$f":"IF(J6=INPUT!J6,0,1)","v":0},{"$f":"IF(K6=INPUT!K6,0,1)","v":0},{"$f":"IF(L6=INPUT!L6,0,1)","v":0},{"$f":"IF(M6=INPUT!M6,0,1)","v":0}]
[null,null,{"$f":"IF(C7=INPUT!C7,0,1)","v":0},{"$f":"IF(D7=INPUT!D7,0,1)","v":0},{"$f":"IF(E7=INPUT!E7,0,1)","v":0},{"$f":"IF(F7=INPUT!F7,0,1)","v":0},{"$f":"IF(G7=INPUT!G7,0,1)","v":0},{"$f":"IF(H7=INPUT!H7,0,1)","v":0},{"$f":"IF(I7=INPUT!I7,0,1)","v":0},{"$f":"IF(J7=INPUT!J7,0,1)","v":0},{"$f":"IF(K7=INPUT!K7,0,1)","v":0},{"$f":"IF(L7=INPUT!L7,0,1)","v":0},{"$f":"IF(M7=INPUT!M7,0,1)","v":0}]
[null,null,{"$f":"IF(C8=INPUT!C8,0,1)","v":0},{"$f":"IF(D8=INPUT!D8,0,1)","v":0},{"$f":"IF(E8=INPUT!E8,0,1)","v":0},{"$f":"IF(F8=INPUT!F8,0,1)","v":0},{"$f":"IF(G8=INPUT!G8,0,1)","v":0},{"$f":"IF(H8=INPUT!H8,0,1)","v":0},{"$f":"IF(I8=INPUT!I8,0,1)","v":0},{"$f":"IF(J8=INPUT!J8,0,1)","v":0},{"$f":"IF(K8=INPUT!K8,0,1)","v":0},{"$f":"IF(L8=INPUT!L8,0,1)","v":0},{"$f":"IF(M8=INPUT!M8,0,1)","v":0}]
[null,null,{"$f":"IF(C9=INPUT!C9,0,1)","v":0},{"$f":"IF(D9=INPUT!D9,0,1)","v":0},{"$f":"IF(E9=INPUT!E9,0,1)","v":0},{"$f":"IF(F9=INPUT!F9,0,1)","v":0},{"$f":"IF(G9=INPUT!G9,0,1)","v":0},{"$f":"IF(H9=INPUT!H9,0,1)","v":0},{"$f":"IF(I9=INPUT!I9,0,1)","v":0},{"$f":"IF(J9=INPUT!J9,0,1)","v":0},{"$f":"IF(K9=INPUT!K9,0,1)","v":0},{"$f":"IF(L9=INPUT!L9,0,1)","v":0},{"$f":"IF(M9=INPUT!M9,0,1)","v":0}]
[null,null,{"$f":"IF(C10=INPUT!C10,0,1)","v":0},{"$f":"IF(D10=INPUT!D10,0,1)","v":0},{"$f":"IF(E10=INPUT!E10,0,1)","v":0},{"$f":"IF(F10=INPUT!F10,0,1)","v":0},{"$f":"IF(G10=INPUT!G10,0,1)","v":0},{"$f":"IF(H10=INPUT!H10,0,1)","v":0},{"$f":"IF(I10=INPUT!I10,0,1)","v":0},{"$f":"IF(J10=INPUT!J10,0,1)","v":0},{"$f":"IF(K10=INPUT!K10,0,1)","v":0},{"$f":"IF(L10=INPUT!L10,0,1)","v":0},{"$f":"IF(M10=INPUT!M10,0,1)","v":0}]
[null,null,{"$f":"IF(C11=INPUT!C11,0,1)","v":0},{"$f":"IF(D11=INPUT!D11,0,1)","v":0},{"$f":"IF(E11=INPUT!E11,0,1)","v":0},{"$f":"IF(F11=INPUT!F11,0,1)","v":0},{"$f":"IF(G11=INPUT!G11,0,1)","v":0},{"$f":"IF(H11=INPUT!H11,0,1)","v":0},{"$f":"IF(I11=INPUT!I11,0,1)","v":0},{"$f":"IF(J11=INPUT!J11,0,1)","v":0},{"$f":"IF(K11=INPUT!K11,0,1)","v":0},{"$f":"IF(L11=INPUT!L11,0,1)","v":0},{"$f":"IF(M11=INPUT!M11,0,1)","v":0}]
[null,null,{"$f":"IF(C12=INPUT!C12,0,1)","v":0},{"$f":"IF(D12=INPUT!D12,0,1)","v":0},{"$f":"IF(E12=INPUT!E12,0,1)","v":0},{"$f":"IF(F12=INPUT!F12,0,1)","v":0},{"$f":"IF(G12=INPUT!G12,0,1)","v":0},{"$f":"IF(H12=INPUT!H12,0,1)","v":0},{"$f":"IF(I12=INPUT!I12,0,1)","v":0},{"$f":"IF(J12=INPUT!J12,0,1)","v":0},{"$f":"IF(K12=INPUT!K12,0,1)","v":0},{"$f":"IF(L12=INPUT!L12,0,1)","v":0},{"$f":"IF(M12=INPUT!M12,0,1)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R23","v":77.533306814238927}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,{"$f":"INPUT!R35","v":2012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Case Being Evaluated",null,null,null,{"$f":"INPUT!R36","v":"EGS A"}]
[null,null,{"$f":"IF(C13=INPUT!C13,0,1)","v":0},{"$f":"IF(D13=INPUT!D13,0,1)","v":0},{"$f":"IF(E13=INPUT!E13,0,1)","v":0},{"$f":"IF(F13=INPUT!F13,0,1)","v":0},{"$f":"IF(G13=INPUT!G13,0,1)","v":0},{"$f":"IF(H13=INPUT!H13,0,1)","v":0},{"$f":"IF(I13=INPUT!I13,0,1)","v":0},{"$f":"IF(J13=INPUT!J13,0,1)","v":0},{"$f":"IF(K13=INPUT!K13,0,1)","v":0},{"$f":"IF(L13=INPUT!L13,0,1)","v":0},{"$f":"IF(M13=INPUT!M13,0,1)","v":0},null,null,"ECONOMIC PARAMETERS"]
[null,null,{"$f":"IF(C14=INPUT!C14,0,1)","v":0},{"$f":"IF(D14=INPUT!D14,0,1)","v":0},{"$f":"IF(E14=INPUT!E14,0,1)","v":0},{"$f":"IF(F14=INPUT!F14,0,1)","v":0},{"$f":"IF(G14=INPUT!G14,0,1)","v":0},{"$f":"IF(H14=INPUT!H14,0,1)","v":0},{"$f":"IF(I14=INPUT!I14,0,1)","v":0},{"$f":"IF(J14=INPUT!J14,0,1)","v":0},{"$f":"IF(K14=INPUT!K14,0,1)","v":0},{"$f":"IF(L14=INPUT!L14,0,1)","v":0},{"$f":"IF(M14=INPUT!M14,0,1)","v":0},null,null,"General Project Variables :"]
[null,null,{"$f":"IF(C15=INPUT!C15,0,1)","v":0},{"$f":"IF(D15=INPUT!D15,0,1)","v":0},{"$f":"IF(E15=INPUT!E15,0,1)","v":0},{"$f":"IF(F15=INPUT!F15,0,1)","v":0},{"$f":"IF(G15=INPUT!G15,0,1)","v":0},{"$f":"IF(H15=INPUT!H15,0,1)","v":0},{"$f":"IF(I15=INPUT!I15,0,1)","v":0},{"$f":"IF(J15=INPUT!J15,0,1)","v":0},{"$f":"IF(K15=INPUT!K15,0,1)","v":0},{"$f":"IF(L15=INPUT!L15,0,1)","v":0},{"$f":"IF(M15=INPUT!M15,0,1)","v":0},null,null,"Year for Baseline Estimate",null,null,null,{"$f":"INPUT!R39","v":2011}]
[null,null,{"$f":"IF(C16=INPUT!C16,0,1)","v":0},{"$f":"IF(D16=INPUT!D16,0,1)","v":0},{"$f":"IF(E16=INPUT!E16,0,1)","v":0},{"$f":"IF(F16=INPUT!F16,0,1)","v":0},{"$f":"IF(G16=INPUT!G16,0,1)","v":0},{"$f":"IF(H16=INPUT!H16,0,1)","v":0},{"$f":"IF(I16=INPUT!I16,0,1)","v":0},{"$f":"IF(J16=INPUT!J16,0,1)","v":0},{"$f":"IF(K16=INPUT!K16,0,1)","v":0},{"$f":"IF(L16=INPUT!L16,0,1)","v":0},{"$f":"IF(M16=INPUT!M16,0,1)","v":0},null,null,"Utilization Factor",null,null,null,{"$f":"INPUT!R40","v":0.95},null,{"$f":"INPUT!T40","v":1},{"$f":"T40*V40","v":0.95},null,{"$f":"INPUT!W40","v":0.95},{"$f":"INPUT!X40","v":0.95},null,{"$f":"T40-W40","v":0},{"$f":"T40-Y40","v":0},{"$f":"T40-Z40","v":0}]
[null,null,{"$f":"IF(C17=INPUT!C17,0,1)","v":0},{"$f":"IF(D17=INPUT!D17,0,1)","v":0},{"$f":"IF(E17=INPUT!E17,0,1)","v":0},{"$f":"IF(F17=INPUT!F17,0,1)","v":0},{"$f":"IF(G17=INPUT!G17,0,1)","v":0},{"$f":"IF(H17=INPUT!H17,0,1)","v":0},{"$f":"IF(I17=INPUT!I17,0,1)","v":0},{"$f":"IF(J17=INPUT!J17,0,1)","v":0},{"$f":"IF(K17=INPUT!K17,0,1)","v":0},{"$f":"IF(L17=INPUT!L17,0,1)","v":0},{"$f":"IF(M17=INPUT!M17,0,1)","v":0},null,null,"Contingency",null,null,null,{"$f":"INPUT!R41","v":0.15},null,{"$f":"INPUT!T41","v":0.66666666666666663},{"$f":"T41*V41","v":9.9999999999999992E-2},null,{"$f":"INPUT!W41","v":0.15},{"$f":"INPUT!X41","v":0.15},null,{"$f":"T41-W41","v":0.05},{"$f":"T41-Y41","v":0},{"$f":"T41-Z41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,null,null,{"$f":"INPUT!R42","v":1.7500000000000002E-2},null,{"$f":"INPUT!T42","v":1},1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,{"$f":"INPUT!R43","v":3.5000000000000003E-2},null,{"$f":"INPUT!T43","v":1},3.5000000000000003E-2]
[null,null,{"$f":"-G55","v":2.9166666666666671E-2},{"$f":"-H55","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,null,null,null,"Discount Rate ",null,null,null,{"$f":"INPUT!R44","v":7.0000000000000007E-2},null,{"$f":"INPUT!T44","v":1},7.0000000000000007E-2,null,{"$f":"INPUT!W44","v":7.0000000000000007E-2},{"$f":"INPUT!X44","v":7.0000000000000007E-2},null,{"$f":"T44-W44","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,{"$f":"INPUT!R45","v":0.39200000000000002},null,{"$f":"INPUT!T45","v":1},0.39200000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,{"$f":"INPUT!R46","v":20},null,{"$f":"INPUT!T46","v":1.5},30,null,{"$f":"INPUT!W46","v":20},{"$f":"INPUT!X46","v":20},null,{"$f":"T46-W46","v":-10},{"$f":"T46-Y46","v":0},{"$f":"T46-Z46","v":0}]
[null,null,null,null,null,"BLM < 10 yr",{"$f":"T42","v":1.7500000000000002E-2},{"$f":"W42","v":1.7500000000000002E-2},null,null,null,null,null,null,null,"Fixed Charge Rate (FCR) ",null,null,null,{"$f":"INPUT!R47","v":0.108},null,{"$f":"INPUT!T47","v":1},0.108,null,{"$f":"INPUT!W47","v":0.108},{"$f":"INPUT!X47","v":0.108},null,{"$f":"T47-W47","v":0},{"$f":"T47-Y47","v":0},{"$f":"T47-Z47","v":0}]
[{"$f":"IF(T48=B1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,{"$f":"INPUT!R48","v":"EERE Approach"}]
[1,"Use until worksheet ready for this input",null,null,null,"BLM >10 yr",{"$f":"T43","v":3.5000000000000003E-2},{"$f":"W43","v":3.5000000000000003E-2},null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,"discount rate",{"$f":"T44*0","v":0},{"$f":"W44*0","v":0},null,null,null,null,null,null,null,"Year of Project Initiation",null,null,null,{"$f":"INPUT!R50","v":2009}," note",null,{"$f":"T50","v":2009},null,{"$f":"T50","v":2009},{"$f":"T50","v":2009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration/Confirmation",null,"yr(s)",null,{"$f":"INPUT!R51","v":1}]
[null,null,null,null,null,"thru 10 yr",{"$f":"PV(G50,10,G47)","v":-0.17500000000000002},{"$f":"PV(H50,10,H47)","v":-0.17500000000000002},null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,{"$f":"INPUT!R52","v":1}," note",null,{"$f":"INPUT!U52","v":1},null,{"$f":"INPUT!W52","v":1},{"$f":"INPUT!X52","v":1},null,{"$f":"T52-W52","v":0},{"$f":"T52-Y52","v":0},{"$f":"T52-Z52","v":0}]
[null,null,null,null,null,"11-30 yr",{"$f":"PV(G50,20,G49)/(1+G50)^10","v":-0.70000000000000007},{"$f":"PV(H50,20,H49)/(1+H50)^10","v":-0.70000000000000007},null,null,null,null,null,null,null,"Duration of Confirmation Phase",null,"yr(s)",null,{"$f":"INPUT!R53","v":1.5},null,null,{"$f":"INPUT!U53","v":1},null,{"$f":"INPUT!W53","v":1.5},{"$f":"INPUT!X53","v":1.5},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)",null,"yr(s)",null,{"$f":"INPUT!R54","v":1}]
[null,null,null,null,null,"rate",{"$f":"(G53+G52)/30","v":-2.9166666666666671E-2},{"$f":"(H53+H52)/30","v":-2.9166666666666671E-2},null,null,null,null,null,null,null,"Duration of Well Field Development Phase",null,"yr(s)",null,{"$f":"INPUT!R55","v":2}," note",null,{"$f":"INPUT!U55","v":1.5},null,{"$f":"INPUT!W55","v":2},{"$f":"INPUT!X55","v":2},null,0.5,0,0]
[null,null,null,null,null,null,{"$f":"(G47*10+G49*20)/30","v":2.9166666666666671E-2},null,null,null,null,null,null,null,null,"Duration of Plant Design and Construction",null,"yr(s)",null,{"$f":"INPUT!R56","v":2},null,null,{"$f":"INPUT!U56","v":1.5},null,{"$f":"INPUT!W56","v":2},{"$f":"INPUT!X56","v":2},null,0.5,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Begin Operations",null,null,null,{"$f":"ROUNDUP(T35+MAX(T55:T56),0)","v":2014}," note",null,{"$f":"ROUNDUP(T35+MAX(W55:W56),0)","v":2014},null,{"$f":"ROUNDUP(T35+MAX(Y55:Y56),0)","v":2014},{"$f":"ROUNDUP(T35+MAX(Z55:Z56),0)","v":2014}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year to Cease Operations / Commence Decommissioning",null,null,null,{"$f":"T57+T46","v":2034},null,null,{"$f":"W57+W46","v":2044},null,{"$f":"Y57+Y46","v":2034},{"$f":"Z57+Z46","v":2034}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Decommissioning, Dismantlement, & Demolition ",null,"yr(s)",null,{"$f":"INPUT!R59","v":0},null,null,{"$f":"INPUT!U59","v":0},null,0,0,null,{"$f":"T59-W59","v":0},{"$f":"T59-Y59","v":0},{"$f":"T59-Z59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Year of Plant Closure",null,null,null,{"$f":"T58+T59","v":2034},null,null,{"$f":"W58+W59","v":2044},null,{"$f":"Y58+Y59","v":2034},2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,{"$f":"INPUT!R62","v":0.3},null,null,{"$f":"INPUT!U62","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",null,null,null,{"$f":"INPUT!R63","v":0.3},null,null,{"$f":"INPUT!U63","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Development (including Stimulation)",null,null,null,{"$f":"INPUT!R64","v":0.15},null,null,{"$f":"INPUT!U64","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,{"$f":"INPUT!R65","v":7.0000000000000007E-2},null,null,{"$f":"INPUT!U65","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",null,null,null,{"$f":"INPUT!R66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,{"$f":"INPUT!R68","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,{"$f":"INPUT!R69","v":0.32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,{"$f":"INPUT!R70","v":0.192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,{"$f":"INPUT!R71","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,{"$f":"INPUT!R72","v":0.1152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,null,{"$f":"INPUT!R73","v":5.7599999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[{"$f":"IF(T75=D2,1,0)","v":1},null,{"$f":"'Resource A1'!D31-'Resource A1'!D39","v":98.624108971691584},null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,{"$f":"INPUT!R75","v":"EGS"}]
[null,null,{"$f":"'Summary A1'!H179","v":8.8000000000000007},null,{"$f":"IF(C75<C77-C76,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[{"$f":"IF(INPUT!P77=$C$12,1,2)","v":1},null,{"$f":"IF(A77=1,T77,(T77-32)/1.8)","v":100},"C",{"$f":"IF(A77=1,T77*1.8+32,T77)","v":212},"F",{"$f":"IF($A77=1,Y77,(Y77-32)/1.8)","v":100},{"$f":"IF($A77=1,Z77,(Z77-32)/1.8)","v":100},null,null,null,null,null,null,null,"Resource Temperature",null,null,null,{"$f":"INPUT!R77","v":100},null,null,{"$f":"T77","v":100},null,{"$f":"T77","v":100},{"$f":"T77","v":100}]
[{"$f":"IF(INPUT!P78=$D12,1,2)","v":1},null,{"$f":"IF(A78=1,T78,T78/3.28083)","v":2000},"m",{"$f":"IF(A78=1,T78*3.28083,T78)","v":6561.66},"ft",{"$f":"IF($A78=1,Y78,Y78/3.28083)","v":2000},{"$f":"IF($A78=1,Z78,Z78/3.28083)","v":2000},null,null,null,null,null,null,null,"Resource Depth",null,null,null,{"$f":"INPUT!R78","v":2000},null,null,{"$f":"T78","v":2000},null,{"$f":"T78","v":2000},{"$f":"T78","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Parameters:"]
[{"$f":"IF(T81=F1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,{"$f":"INPUT!R81","v":"Greenfield"}]
[{"$f":"IF(A75=0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,null,null,{"$f":"INPUT!R82","v":300},null,{"$f":"INPUT!T82","v":1},{"$f":"T82*V82","v":300}]
[{"$f":"IF(T83=G1,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,{"$f":"INPUT!R83","v":"No"}]
[null,null,null,null,null,{"$f":"F89+F90","v":250000},null,{"$f":"H89+H90","v":150000},null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites Evaluated Before Exploration Drilling Begins",null,"per project",null,{"$f":"INPUT!R85","v":3},null,{"$f":"INPUT!T85","v":0.66666666666666663},{"$f":"T85*V85","v":2},null,{"$f":"INPUT!W85","v":3},{"$f":"INPUT!X85","v":3},null,{"$f":"T85-W85","v":1},{"$f":"T85-Y85","v":0},{"$f":"T85-Z85","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Costs for Pre-Drilling Activities",null,"per site",null,{"$f":"INPUT!R86","v":60000},null,{"$f":"INPUT!T86","v":1},{"$f":"T86*V86","v":60000},null,{"$f":"T86","v":60000},{"$f":"T86","v":60000}]
[]
[{"$f":"IF(T88=I1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are Exploration, Non-Drilling Costs determined for each site?",null,null,null,{"$f":"INPUT!R88","v":"Lump Sum"}]
[null,null,null,null,null,{"$f":"(1-A88)*T89","v":250000},null,{"$f":"(1-A88)*W89","v":150000},null,null,null,null,null,null,null,"Lump Sum Cost for Non-Drilling Exploration Activities at each site",null,"per site",null,{"$f":"INPUT!R89","v":250000},null,{"$f":"INPUT!T89","v":0.6},{"$f":"T89*V89","v":150000},null,{"$f":"INPUT!W89","v":250000},{"$f":"INPUT!X89","v":250000},null,{"$f":"T89-W89","v":100000},{"$f":"T89-Y89","v":0},{"$f":"T89-Z89","v":0}]
[null,null,null,null,null,{"$f":"(F92+F95+F106+F108+F119+F140+F146)*(1+F149)*A88","v":0},null,{"$f":"(H92+H95+H106+H108+H119+H140+H146)*(1+H149)*A88","v":0},null,null,null,null,null,null,null,"By Activity :",null,"per site"]
[{"$f":"$A$88","v":0},"default","input","used -Ref",null,"used -Ref",null,"used -Imp",null,null,null,null,null,null,null,"Survey of Existing Information  ",null,null,null,{"$f":"F92","v":32000},null,null,{"$f":"H92","v":32000}]
[null,{"$f":"4*40*200","v":32000},null,null,null,{"$f":"(1-A92)*((1-A93)*B92+A93*T93)","v":32000},null,{"$f":"W92","v":32000},null,null,null,null,null,null,null,"Surveying existing information on the area's geology and hydrology ",null,null,null,{"$f":"'Input A1'!B92","v":32000},null,{"$f":"INPUT!T92","v":1},{"$f":"V92*'Input A1'!F92","v":32000}]
[{"$f":"COUNT(INPUT!R93)","v":0},null,{"$f":"T93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R93","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Work  ",null,null,null,{"$f":"F95","v":52000},null,null,{"$f":"H95","v":52000}]
[null,null,null,null,null,{"$f":"SUM(F96:F104)","v":52000},null,{"$f":"SUM(H96:H104)","v":52000},null,null,null,null,null,null,null,"Field Reconnaissance and Sampling",null,null,null,{"$f":"'Input A1'!B96","v":48000},null,{"$f":"INPUT!T95","v":1},{"$f":"V95*'Input A1'!F96","v":48000}]
[{"$f":"COUNT(INPUT!R96)","v":0},{"$f":"40*8*150","v":48000},null,null,null,{"$f":"((1-A96)*B96+A96*T96)","v":48000},null,{"$f":"W95","v":48000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R96","v":0}]
[{"$f":"IF(INPUT!O97=$G$1,0,1)","v":0},4000,null,null,null,{"$f":"(1-A97)*((1-A98)*B97+A98*T98)","v":4000},null,{"$f":"W97","v":4000},null,null,null,null,null,null,null,"Water & Gas Sample Analysis, including geothermometry",null,null,null,{"$f":"(1-'Input A1'!A97)*'Input A1'!B97","v":4000},null,{"$f":"INPUT!T97","v":1},{"$f":"V97*'Input A1'!F97","v":4000}]
[{"$f":"COUNT(INPUT!R98)","v":0},null,{"$f":"T98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R98","v":0}]
[{"$f":"IF(INPUT!O99=$G$1,0,1)","v":1},3000,null,null,null,{"$f":"(1-A99)*((1-A100)*B99+A100*T100)","v":0},null,{"$f":"W99","v":0},null,null,null,null,null,null,null,"Rock & Soil Sample Analysis",null,null,null,{"$f":"(1-'Input A1'!A99)*'Input A1'!B99","v":0},null,{"$f":"INPUT!T99","v":1},{"$f":"V99*'Input A1'!F99","v":0}]
[{"$f":"COUNT(INPUT!R100)","v":0},null,{"$f":"T100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R100","v":0}]
[{"$f":"IF(INPUT!O101=$G$1,0,1)","v":1},4000,null,null,null,{"$f":"(1-A101)*((1-A102)*B101+A102*T102)","v":0},null,{"$f":"W101","v":0},null,null,null,null,null,null,null,"Soil Gas Flux Analysis",null,null,null,{"$f":"(1-'Input A1'!A101)*'Input A1'!B101","v":0},null,{"$f":"INPUT!T101","v":1},{"$f":"V101*'Input A1'!F101","v":0}]
[{"$f":"COUNT(INPUT!R102)","v":0},null,{"$f":"T102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R102","v":0}]
[{"$f":"IF(INPUT!O103=$G$1,0,1)","v":1},7500,null,null,null,{"$f":"(1-A103)*((1-A104)*B103+A104*T104)","v":0},null,{"$f":"W103","v":0},null,null,null,null,null,null,null," Fluid Inclusion Stratigraphy",null,null,null,{"$f":"(1-'Input A1'!A103)*'Input A1'!B103","v":0},null,{"$f":"INPUT!T103","v":1},{"$f":"V103*'Input A1'!F103","v":0}]
[{"$f":"COUNT(INPUT!R104)","v":0},null,{"$f":"T104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Structural Analysis",null,null,null,{"$f":"F106","v":80000},null,null,{"$f":"H106","v":80000}]
[{"$f":"IF(INPUT!O106=$G$1,0,1)","v":0},{"$f":"10*40*200","v":80000},null,null,null,{"$f":"(1-A106)*((1-A107)*B106+A107*T107)","v":80000},null,{"$f":"W106","v":80000},null,null,null,null,null,null,null,"Analysis of Field Structural (including modeling)",null,null,null,{"$f":"(1-'Input A1'!A106)*'Input A1'!B106","v":80000},null,{"$f":"INPUT!T106","v":1},{"$f":"V106*'Input A1'!F106","v":80000}]
[{"$f":"COUNT(INPUT!R107)","v":0},null,{"$f":"T107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R107","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F109:F117)","v":140388.88888888888},null,{"$f":"SUM(H109:H117)","v":140388.88888888888},null,null,null,null,null,null,null,"Remote Sensing ",null,null,null,{"$f":"F108","v":140388.88888888888},null,null,{"$f":"H108","v":140388.88888888888}]
[{"$f":"IF(INPUT!O109=$G$1,0,1)","v":0},{"$f":"500*(1000)^2/(60^2)","v":138888.88888888888},null,null,null,{"$f":"(1-A109)*((1-A110)*B109+A110*T110)","v":138888.88888888888},null,{"$f":"W109","v":138888.88888888888},null,null,null,null,null,null,null,"Multispectral imaging  ",null,null,null,{"$f":"(1-'Input A1'!A109)*'Input A1'!B109","v":138888.88888888888},null,{"$f":"INPUT!T109","v":1},{"$f":"V109*'Input A1'!F109","v":138888.88888888888}]
[{"$f":"COUNT(INPUT!R110)","v":0},null,{"$f":"T110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R110","v":0}]
[{"$f":"IF(INPUT!O111=$G$1,0,1)","v":1},62500,null,null,null,{"$f":"(1-A111)*((1-A112)*B111+A112*T112)","v":0},null,{"$f":"W111","v":0},null,null,null,null,null,null,null,"Hyperspectral imaging",null,null,null,{"$f":"(1-'Input A1'!A111)*'Input A1'!B111","v":0},null,{"$f":"INPUT!T111","v":1},{"$f":"V111*'Input A1'!F111","v":0}]
[{"$f":"COUNT(INPUT!R112)","v":0},null,{"$f":"T112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R112","v":0}]
[{"$f":"IF(INPUT!O113=$G$1,0,1)","v":1},115000,null,null,null,{"$f":"(1-A113)*((1-A114)*B113+A114*T114)","v":0},null,{"$f":"W113","v":0},null,null,null,null,null,null,null,"LiDAR",null,null,null,{"$f":"(1-'Input A1'!A113)*'Input A1'!B113","v":0},null,{"$f":"INPUT!T113","v":1},{"$f":"V113*'Input A1'!F113","v":0}]
[{"$f":"COUNT(INPUT!R114)","v":0},null,{"$f":"T114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R114","v":0}]
[{"$f":"IF(INPUT!O115=$G$1,0,1)","v":0},1500,null,null,null,{"$f":"(1-A115)*((1-A116)*B115+A116*T116)","v":1500},null,{"$f":"W115","v":1500},null,null,null,null,null,null,null,"Aerial Photography",null,null,null,{"$f":"(1-'Input A1'!A115)*'Input A1'!B115","v":1500},null,{"$f":"INPUT!T115","v":1},{"$f":"V115*'Input A1'!F115","v":1500}]
[{"$f":"COUNT(INPUT!R116)","v":0},null,{"$f":"T116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R116","v":0}]
[{"$f":"IF(INPUT!O117=$G$1,0,1)","v":1},15000,null,null,null,{"$f":"(1-A117)*((1-A118)*B117+A118*T118)","v":0},null,{"$f":"W117","v":0},null,null,null,null,null,null,null,"FLIR",null,null,null,{"$f":"(1-'Input A1'!A117)*'Input A1'!B117","v":0},null,{"$f":"INPUT!T117","v":1},{"$f":"V117*'Input A1'!F117","v":0}]
[{"$f":"COUNT(INPUT!R118)","v":0},null,{"$f":"T118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R118","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F120:F138)","v":195000},null,{"$f":"SUM(H120:H138)","v":195000},null,null,null,null,null,null,null,"Geophysics",null,null,null,{"$f":"F119","v":195000},null,null,{"$f":"H119","v":195000}]
[{"$f":"IF(INPUT!O120=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A120)*((1-A121)*B120+A121*T121)","v":40000},null,{"$f":"W120","v":40000},null,null,null,null,null,null,null,"Gravity",null,null,null,{"$f":"(1-'Input A1'!A120)*'Input A1'!B120","v":40000},null,{"$f":"INPUT!T120","v":1},{"$f":"V120*'Input A1'!F120","v":40000}]
[{"$f":"COUNT(INPUT!R121)","v":0},null,{"$f":"T121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R121","v":0}]
[{"$f":"IF(INPUT!O122=$G$1,0,1)","v":0},115000,null,null,null,{"$f":"(1-A122)*((1-A123)*B122+A123*T123)","v":115000},null,{"$f":"W122","v":115000},null,null,null,null,null,null,null,"Aeromagnetic",null,null,null,{"$f":"(1-'Input A1'!A122)*'Input A1'!B122","v":115000},null,{"$f":"INPUT!T122","v":1},{"$f":"V122*'Input A1'!F122","v":115000}]
[{"$f":"COUNT(INPUT!R123)","v":0},null,{"$f":"T123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R123","v":0}]
[{"$f":"IF(INPUT!O124=$G$1,0,1)","v":1},{"$f":"15000*3*1","v":45000},null,null,null,{"$f":"(1-A124)*((1-A125)*B124+A125*T125)","v":0},null,{"$f":"W124","v":0},null,null,null,null,null,null,null,"2D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A124)*'Input A1'!B124","v":0},null,{"$f":"INPUT!T124","v":1},{"$f":"V124*'Input A1'!F124","v":0}]
[{"$f":"COUNT(INPUT!R125)","v":0},null,{"$f":"T125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R125","v":0}]
[{"$f":"IF(INPUT!O126=$G$1,0,1)","v":1},{"$f":"45000*3*1","v":135000},null,null,null,{"$f":"(1-A126)*((1-A127)*B126+A127*T127)","v":0},null,{"$f":"W126","v":0},null,null,null,null,null,null,null,"3D Seismic Reflection / Refraction",null,null,null,{"$f":"(1-'Input A1'!A126)*'Input A1'!B126","v":0},null,{"$f":"INPUT!T126","v":1},{"$f":"V126*'Input A1'!F126","v":0}]
[{"$f":"COUNT(INPUT!R127)","v":0},null,{"$f":"T127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R127","v":0}]
[{"$f":"IF(INPUT!O128=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A128)*((1-A129)*B128+A129*T129)","v":0},null,{"$f":"W128","v":0},null,null,null,null,null,null,null,"Vertical Seismic Profiling  (in well)",null,null,null,{"$f":"(1-'Input A1'!A128)*'Input A1'!B128","v":0},null,{"$f":"INPUT!T128","v":1},{"$f":"V128*'Input A1'!F128","v":0}]
[{"$f":"COUNT(INPUT!R129)","v":0},null,{"$f":"T129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R129","v":0},null,null,{"$f":"T129*V129","v":0}]
[{"$f":"IF(INPUT!O130=$G$1,0,1)","v":1},75000,null,null,null,{"$f":"(1-A130)*((1-A131)*B130+A131*T131)","v":0},null,{"$f":"W130","v":0},null,null,null,null,null,null,null,"Single Borehole and cross well seismic",null,null,null,{"$f":"(1-'Input A1'!A130)*'Input A1'!B130","v":0},null,{"$f":"INPUT!T130","v":1},{"$f":"V130*'Input A1'!F130","v":0}]
[{"$f":"COUNT(INPUT!R131)","v":0},null,{"$f":"T131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R131","v":0}]
[{"$f":"IF(INPUT!O132=$G$1,0,1)","v":0},40000,null,null,null,{"$f":"(1-A132)*((1-A133)*B132+A133*T133)","v":40000},null,{"$f":"W132","v":40000},null,null,null,null,null,null,null,"Direct Current / Resistivity",null,null,null,{"$f":"(1-'Input A1'!A132)*'Input A1'!B132","v":40000},null,{"$f":"INPUT!T132","v":1},{"$f":"V132*'Input A1'!F132","v":40000}]
[{"$f":"COUNT(INPUT!R133)","v":0},null,{"$f":"T133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R133","v":0}]
[{"$f":"IF(INPUT!O134=$G$1,0,1)","v":1},30000,null,null,null,{"$f":"(1-A134)*((1-A135)*B134+A135*T135)","v":0},null,{"$f":"W134","v":0},null,null,null,null,null,null,null,"Self-Potential",null,null,null,{"$f":"(1-'Input A1'!A134)*'Input A1'!B134","v":0},null,{"$f":"INPUT!T134","v":1},{"$f":"V134*'Input A1'!F134","v":0}]
[{"$f":"COUNT(INPUT!R135)","v":0},null,{"$f":"T135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R135","v":0}]
[{"$f":"IF(INPUT!O136=$G$1,0,1)","v":1},200000,null,null,null,{"$f":"(1-A136)*((1-A137)*B136+A137*T137)","v":0},null,{"$f":"W136","v":0},null,null,null,null,null,null,null,"Electromagnetic",null,null,null,{"$f":"(1-'Input A1'!A136)*'Input A1'!B136","v":0},null,{"$f":"INPUT!T136","v":1},{"$f":"V136*'Input A1'!F136","v":0}]
[{"$f":"COUNT(INPUT!R137)","v":0},null,{"$f":"T137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R137","v":0}]
[{"$f":"IF(INPUT!O138=$G$1,0,1)","v":1},150000,null,null,null,{"$f":"(1-A138)*((1-A139)*B138+A139*T139)","v":0},null,{"$f":"W138","v":0},null,null,null,null,null,null,null,"Magnetotelluric",null,null,null,{"$f":"(1-'Input A1'!A138)*'Input A1'!B138","v":0},null,{"$f":"INPUT!T138","v":1},{"$f":"V138*'Input A1'!F138","v":0}]
[{"$f":"COUNT(INPUT!R139)","v":0},null,{"$f":"T139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R139","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,{"$f":"SUM(F141:F144)","v":109500},null,{"$f":"SUM(H141:H144)","v":109500},null,null,null,null,null,null,null,"Temperature Gradient Measurements",null,null,null,{"$f":"F140","v":109500},null,null,{"$f":"H140","v":109500}]
[{"$f":"IF(INPUT!O141=$G$1,0,1)","v":0},{"$f":"50*500*3","v":75000},null,null,null,{"$f":"(1-A141)*((1-A142)*B141+A142*T142)","v":75000},null,{"$f":"W141","v":75000},null,null,null,null,null,null,null,"Drill Temperature Gradient holes",null,null,null,{"$f":"(1-'Input A1'!A141)*'Input A1'!B141","v":75000},null,{"$f":"INPUT!T141","v":1},{"$f":"V141*'Input A1'!F141","v":75000}]
[{"$f":"COUNT(INPUT!R142)","v":0},null,{"$f":"T142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R142","v":0}]
[{"$f":"IF(INPUT!O143=$G$1,0,1)","v":0},{"$f":"115*300","v":34500},null,null,null,{"$f":"(1-A143)*((1-A144)*B143+A144*T144)","v":34500},null,{"$f":"W143","v":34500},null,null,null,null,null,null,null,"2-meter probes",null,null,null,{"$f":"(1-'Input A1'!A143)*'Input A1'!B143","v":34500},null,{"$f":"INPUT!T143","v":1},{"$f":"V143*'Input A1'!F143","v":34500}]
[{"$f":"COUNT(INPUT!R144)","v":0},null,{"$f":"T144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R144","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interpretation and Reporting",null,null,null,{"$f":"F146","v":96000},null,null,{"$f":"H146","v":96000}]
[null,{"$f":"12*40*200","v":96000},null,null,null,{"$f":"(1-A146)*((1-A147)*B146+A147*T147)","v":96000},null,{"$f":"W146","v":96000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B146","v":96000},null,{"$f":"INPUT!T146","v":1},{"$f":"V146*'Input A1'!F146","v":96000}]
[{"$f":"COUNT(INPUT!R147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R147","v":0}]
[{"$f":"$A$88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs ",null,null,null,{"$f":"IF('Input A1'!A150=0,T149,T150)","v":0.12},null,null,{"$f":"H149","v":0.12}]
[null,0.12,null,null,null,{"$f":"(1-A149)*((1-A150)*B149+A150*T150)","v":0.12},null,{"$f":"W149","v":0.12},null,null,null,null,null,null,null,"Technical & Office Support  (% of Exploration Costs )",null,null,null,{"$f":"B149","v":0.12},null,{"$f":"INPUT!T149","v":1},{"$f":"V149*F149","v":0.12}]
[{"$f":"COUNT(INPUT!R150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R150","v":0}]
[{"$f":"'Summary A1'!H295/1000","v":13.493881099907391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :"]
[{"$f":"IF(T152=$G$1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,{"$f":"INPUT!R152","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,null,null,{"$f":"INPUT!R153","v":2},null,{"$f":"INPUT!T153","v":0.75},{"$f":"T153*V153","v":1.5},null,{"$f":"INPUT!W153","v":2},{"$f":"INPUT!X153","v":2},null,{"$f":"T153-W153","v":0.5},{"$f":"T153-Y153","v":0},{"$f":"T153-Z153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exploration Drilling Cost",null,null,null,{"$f":"INPUT!R154","v":1500000},null,{"$f":"INPUT!T154","v":0.66666666666666663},{"$f":"T154*V154","v":1000000},null,{"$f":"INPUT!W154","v":1500000},{"$f":"INPUT!X154","v":1500000},null,{"$f":"T154-W154","v":500000},{"$f":"T154-Y154","v":0},{"$f":"T154-Z154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Exploration Drilling (per site)",null,null,null,{"$f":"INPUT!R155","v":250000},null,{"$f":"INPUT!T155","v":1},250000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 160 acre per MW per location)",null,"$ per acre",null,{"$f":"INPUT!R156","v":30},null,{"$f":"INPUT!T156","v":1},{"$f":"T156*V156","v":30},null,{"$f":"INPUT!W156","v":30},{"$f":"INPUT!X156","v":30},null,{"$f":"T156-W156","v":0},{"$f":"T156-Y156","v":0},{"$f":"T156-Z156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,null,null,{"$f":"INPUT!R157","v":0},null,{"$f":"INPUT!T157","v":1},{"$f":"T157*V157","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE CONFIRMATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Confirmation Drilling Sites Needed per Successful Project",null,null,null,{"$f":"INPUT!R159","v":1.5},null,{"$f":"INPUT!T159","v":0.66666666666666663},{"$f":"T159*V159","v":1},null,{"$f":"INPUT!W159","v":1.5},{"$f":"INPUT!X159","v":1.5},null,{"$f":"T159-W159","v":0.5},{"$f":"T159-Y159","v":0},{"$f":"T159-Z159","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well - Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of failed wells at Each Unsuccessful Site",null,null,null,{"$f":"INPUT!R161","v":1.5},null,{"$f":"INPUT!T161","v":0},{"$f":"T161*V161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Success Ratio at Successful Site",null,null,null,{"$f":"INPUT!R162","v":1},null,{"$f":"INPUT!T162","v":1},{"$f":"IF(V162*T162>1,1,T162*V162)","v":1},null,{"$f":"INPUT!W162","v":1},{"$f":"INPUT!X162","v":1},null,{"$f":"T162-W162","v":0},{"$f":"T162-Y162","v":0},{"$f":"T162-Z162","v":0}]
[{"$f":"IF(T163=B5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are number of wells drilled determined by well count or confirmed production capacity ?",null,null,null,{"$f":"INPUT!R163","v":"Well Count"}]
[null,{"$f":"'Summary A1'!H118","v":18.46495834080114},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!B164<0,\"Stop, # Successful Wells Exceed # Production wells Required\",\"Number of Successful Confirmation Wells Required\")","v":"Number of Successful Confirmation Wells Required"},null,null,null,{"$f":"INPUT!R164","v":3},null,{"$f":"INPUT!T164","v":0.66666666666666663},{"$f":"T164*V164","v":2},null,{"$f":"INPUT!W164","v":3},{"$f":"INPUT!X164","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Capacity to be Confirmed ",null,null,null,{"$f":"INPUT!R165","v":0.5},null,{"$f":"INPUT!T165","v":1},{"$f":"T165*V165","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated Production Capacity per well",null,null,null,{"$f":"('Summary A1'!H296/1000)/'Summary A1'!H294","v":0.4658755838809035},null,null,{"$f":"('Summary A1'!J296/1000)/'Summary A1'!J294","v":1.0999353869099922}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#Successful Wells Required to Confirm Production Capacity",null,null,null,{"$f":"T165*'Summary A1'!H27/(T166*1000)","v":10.73247917040057},null,null,{"$f":"W165*'Summary A1'!J27/(W166*1000)","v":11.364303893445769}]
[null,null,null,null,null,{"$f":"T168*T172","v":20298175.833288219},{"$f":"W168*W172","v":5412846.8888768582},null,null,null,null,null,null,null,null," # of Confirmation Wells Drilled (all sites)",null,null,null,{"$f":"IF('Input A1'!$A163=0,T164/T162,(T167-#REF!)/T162)+(T159-1)*T161","v":3.75},null,null,{"$f":"IF('Input A1'!$A163=0,W164/W162,(W167-#REF!)/W162)+(W159-1)*W161","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=1,T169<2),\"Stop - 2 successful confirmation wells required for EGS\",\"# of Successful Confirmation Wells\")","v":"# of Successful Confirmation Wells"},null,null,null,{"$f":"'Summary A1'!H96","v":3},null,null,{"$f":"'Summary A1'!J96","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Confirmation Well Costs (>= 1)",null,null,null,{"$f":"INPUT!R170","v":1.2},null,null,null,null,{"$f":"INPUT!W170","v":1.2},{"$f":"INPUT!X170","v":1.2},null,{"$f":"T170-W170","v":1.2},{"$f":"T170-Y170","v":0},{"$f":"T170-Z170","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Cost Used",null,null,null,{"$f":"'Summary A1'!H109","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well Cost Used",null,null,null,{"$f":"'Summary A1'!H92","v":5412846.8888768582},null,{"$f":"INPUT!T172","v":0.5},{"$f":"T172*V172","v":2706423.4444384291}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation Well  -  Non-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost during Confirmation Phase",null,"per site",null,{"$f":"INPUT!R174","v":0},null,{"$f":"INPUT!T174","v":1},{"$f":"T174*V174","v":0}]
[{"$f":"IF(T175=C5,0,1)","v":1},null,null,null,null,{"$f":"IF(A175=0,T177,F168*T179)","v":1014908.791664411},{"$f":"IF(A175=0,W177,G168*W179)","v":270642.34444384294},null,null,null,null,null,null,null,null,"How are non-drilling confirmation costs to be determined ?",null,null,null,{"$f":"INPUT!R175","v":"% Confirmation Drilling Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum or Fixed Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,{"$f":"INPUT!R177","v":2500000},null,{"$f":"INPUT!T177","v":1},{"$f":"T177*V177","v":2500000}]
[null,null,null,null,null,{"$f":"F168+F183+F185","v":{"$error":"#REF!"}},{"$f":"G168+G183+G185","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"Percentage of Confirmation costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total confirmation  costs attributed to non-drilling activities (exclusive of stimulation)",null,null,null,{"$f":"INPUT!R179","v":0.05},null,{"$f":"INPUT!T179","v":1},0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!C75=0,'Input A1'!C181=1),\"Are you sure wells will stimulated for hydrothermal resource?\",IF(AND('Input A1'!C75=1,'Input A1'!C181=0),\"No stimulation Cost for EGS Resource?\",\"Stimulation Costs During Confirmation\"))","v":"Stimulation Costs During Confirmation"}]
[{"$f":"IF(T181=G1,1,0)","v":1},{"$f":"A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Confirmation Wells to Be Stimulated ?",null,null,null,{"$f":"INPUT!R181","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost used in well field development",null,null,null,{"$f":"T252","v":2500000}]
[null,null,null,null,null,{"$f":"IF(A181=0,0,T183*(T169+#REF!*(1-#REF!)))","v":{"$error":"#REF!"}},{"$f":"IF(A181=0,0,W183*(W169+#REF!*(1-#REF!)))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"enter Stimulation Cost per well",null,null,null,{"$f":"INPUT!R183","v":2500000},null,{"$f":"INPUT!T183","v":0.2},500000,null,{"$f":"INPUT!W183","v":2500000},{"$f":"INPUT!X183","v":2500000},null,{"$f":"T183-W183","v":2000000},{"$f":"T183-Y183","v":0},{"$f":"T183-Z183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,null,null,{"$f":"T186","v":750000},{"$f":"W186","v":500000},null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,null,null,{"$f":"INPUT!R185","v":500000},null,{"$f":"INPUT!T185","v":1},500000]
[null,null,"Ref","Imp",0.1,0.1,0.09,0.09,null,null,null,null,null,null,null,"Total Well Testing Cost",null,null,null,{"$f":"IF(T164>0,T185*T159,0)","v":750000},null,null,{"$f":"IF(W164>0,W185*W159,0)","v":500000}]
[null,null,"Prod","Inje","Prod","Inje","Prod","Inje",null,null,null,null,null,null,null,"WELL FIELD DEVELOPMENT"]
[null,"Curves/GETEM","G-P-L/O","G-I-L/O",null,null,null,null,null,null,null,null,null,null,null,"Well Field Details:"]
[null,{"$f":"A197","v":1},{"$f":"A219","v":0},{"$f":"B219","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},{"$f":"C189","v":0},{"$f":"D189","v":0},null,null,null,null,null,null,null,"Drilling Success Rate during the final phase of well field development",null,null,null,{"$f":"INPUT!R189","v":1},null,{"$f":"INPUT!T189","v":1},{"$f":"IF(T189*V189>1,1,V189*T189)","v":1},null,{"$f":"INPUT!W189","v":1},{"$f":"INPUT!X189","v":1},null,{"$f":"T189-W189","v":0},{"$f":"T189-Y189","v":0},{"$f":"T189-Z189","v":0}]
[null,null,"C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O","C-P-L/O","C-I-L/O",null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,{"$f":"INPUT!R190","v":0},null,{"$f":"INPUT!T190","v":1},0]
[null,null,{"$f":"A299","v":1},{"$f":"A316","v":1},{"$f":"C191","v":1},{"$f":"D191","v":1},{"$f":"C191","v":1},{"$f":"D191","v":1},null,null,null,null,null,null,null,"Number of Dry Wells (Unusable as Injectors) - calculated",null,null,null,{"$f":"'Summary A1'!H117","v":0},null,null,{"$f":"'Summary A1'!J117","v":0}]
[null,null,"G-P-D","G-I-D",null,null,null,null,null,null,null,null,null,null,null,"Ratio Production Well Depth to Resource Depth  (> 1)",null,null,null,1,null,null,{"$f":"T192","v":1}]
[null,null,{"$f":"T206","v":"default"},{"$f":"W207","v":"default"},{"$f":"E195","v":9.625},{"$f":"F195","v":9.625},{"$f":"G195","v":9.625},{"$f":"H195","v":9.625},null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,{"$f":"INPUT!R193","v":1},null,null,{"$f":"T193","v":1}]
[null,null,"C-P-D","C-I-D","C-P-D","C-I-D","C-P-D","C-I-D",null,null,null,null,null,null,null,"Ratio of Injection Wells to Production Wells",null,null,null,{"$f":"INPUT!R194","v":0.5},null,{"$f":"INPUT!T194","v":1},0.5,null,{"$f":"INPUT!W194","v":0.5},{"$f":"INPUT!X194","v":0.5},null,{"$f":"T194-W194","v":0},{"$f":"T194-Y194","v":0},{"$f":"T194-Z194","v":0}]
[null,null,{"$f":"T300","v":9.625},{"$f":"T317","v":9.625},{"$f":"Y300","v":9.625},{"$f":"Y317","v":9.625},{"$f":"Z300","v":9.625},{"$f":"Z317","v":9.625},null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,"P-L/O","I-L/O","P-L/O","I-L/O","P-L/O","I-L/O",null,null,null,null,null,null,null,"Drilling costs are estimated for 'full-diameter' wells using either simple cost correlations based on well depth, or an estimate made by the model based on User provided input. The simpler cost correlations are for either a smaller diameter well or a larger diameter well. If this option is used, the User defines which correlation is used for the production well. If the ratio of injection to production wells is 1 or larger, the model uses same correlation for the injection well; if the ratio is less than 1, the cost correlation for the larger diameter well is used."]
[{"$f":"IF(T197=D5,1,0)","v":1},null,{"$f":"IF(B189=0,C189,C191)","v":1},{"$f":"IF(B189=0,D189,D191)","v":1},{"$f":"IF(B189=0,E189,E191)","v":1},{"$f":"IF(B189=0,F189,F191)","v":1},{"$f":"IF(B189=0,G189,G191)","v":1},{"$f":"IF(B189=0,H189,H191)","v":1},null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,{"$f":"INPUT!R197","v":"Cost Curves"}]
[{"$f":"IF(T199=E5,1,0)","v":0},null,"P-D-O","I-D-O","P-D-O","I-D-O","P-D-O","I-D-O",null,null,null,null,null,null,null,"Cost Curves"]
[{"$f":"IF(T200=E5,1,0)","v":0},null,{"$f":"IF($A$203=3,10.625,14.5)","v":14.5},{"$f":"IF($A$204=3,10.625,14.5)","v":14.5},{"$f":"IF($A203=3,10.625,14.5)","v":14.5},{"$f":"IF($A204=3,10.625,14.5)","v":14.5},{"$f":"IF($A203=3,10.625,14.5)","v":14.5},{"$f":"IF($A204=3,10.625,14.5)","v":14.5},null,{"$f":"IF(A198=1,150,350)","v":350},{"$f":"IF(T194<1,350,J199)","v":350},null,null,null,null,"Production Well size",null,null,null,{"$f":"INPUT!R199","v":"Larger Diameter"},null,{"$f":"IF(A198=1,\"8.5 inch well bore in production interval\",\"12.25 inch well bore in production interval\")","v":"12.25 inch well bore in production interval"}]
[null,null,"P-D-L","I-D-L","P-D-L","I-D-L","P-D-L","I-D-L",null,{"$f":"E78","v":6561.66},{"$f":"J200*T192","v":6561.66},null,null,null,null,"Injection Well Size",null,null,null,{"$f":"IF(T194<1,E6,E5)","v":"Larger Diameter"},null,{"$f":"IF(A199=1,\"8.5 inch well bore in injection interval\",\"12.25 inch well bore in injection interval\")","v":"12.25 inch well bore in injection interval"}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},{"$f":"IF($A$203=3,8.625,11.75)","v":11.75},{"$f":"IF($A$204=3,8.625,11.75)","v":11.75},null,null,null,null,null,null,null,"Production Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D21","v":4510705.740730715}]
[{"$f":"IF(#REF!=$J$1,0,IF(#REF!=$J$2,1,2))","v":{"$error":"#REF!"}},null,"P-D*","I-D*","P-D*","I-D*","P-D*","I-D*",null,null,null,null,null,null,null,"injection Well Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!F21","v":4510705.740730715}]
[{"$f":"'Well Field Dvlpmnt A2'!E16","v":2},null,{"$f":"IF(C191=0,C199,C201)","v":11.75},11.75,11.75,11.75,11.75,11.75,null,null,null,null,null,null,null,"GETEM Estimates",null,"This method of estimating costs has been added to provide a means of evaluating a different configuration for the injection well allowing trade offs between well cost and injection pumping power to be evaluated.  This method for estimating costs has not been thoroughly checked.  "]
[{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},null,"P-D","I-D","P-D","I-D","P-D","I-D",null,null,null,null,null,null,null,null,null,null,null,"Production Well",null,null,"Injection Well"]
[null,null,{"$f":"IF(B189=0,C193,C195)","v":9.625},{"$f":"IF(B189=0,D193,D195)","v":9.625},{"$f":"IF(B189=0,E193,E195)","v":9.625},{"$f":"IF(B189=0,F193,F195)","v":9.625},{"$f":"IF(B189=0,G193,G195)","v":9.625},{"$f":"IF(B189=0,H193,H195)","v":9.625},null,null,null,null,null,null,null,"What is the Well Configuration in Production / Injection Zone ?",null,null,null,{"$f":"INPUT!R205","v":"Open Hole"},null,null,{"$f":"INPUT!U205","v":"Open Hole"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!T3","v":13.375},{"$f":"'Well Field Dvlpmnt A2'!AA3","v":13.375},{"$f":"'Well Field Dvlpmnt A2 10%'!T3","v":13.375},{"$f":"'Well Field Dvlpmnt A2 10%'!AA3","v":13.375},{"$f":"'Well Field Dvlpmnt A2 90%'!T3","v":13.375},{"$f":"'Well Field Dvlpmnt A2 90%'!AA3","v":13.375},"surface casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!E208=1,\"Production Interval Diameter is too large - enter a smaller value or use default\",\"Production Well Interval Liner OD or Hole Diameter\")","v":"Production Well Interval Liner OD or Hole Diameter"},null,null,null,{"$f":"INPUT!R206","v":"default"}]
[null,null,{"$f":"'Well Field Dvlpmnt A2'!V3","v":18.625},{"$f":"'Well Field Dvlpmnt A2'!AC3","v":18.625},{"$f":"'Well Field Dvlpmnt A2 10%'!V3","v":18.625},{"$f":"'Well Field Dvlpmnt A2 10%'!AC3","v":18.625},{"$f":"'Well Field Dvlpmnt A2 90%'!V3","v":18.625},{"$f":"'Well Field Dvlpmnt A2 90%'!AC3","v":18.625},"upper casing size calculated ",null,null,null,null,null,null,{"$f":"IF('Input A1'!F208=1,\"Injection Interval Diameter too large - enter a smaller value or use default\",\"Injection Well Interval Liner OD or Hole Diameter\")","v":"Injection Well Interval Liner OD or Hole Diameter"},null,null,null,null,null,null,{"$f":"INPUT!U207","v":"default"}]
[null,null,{"$f":"IF(OR(C205>C203,C206>16,C207>48),1,0)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,"If Liner Specified, Diameter Used",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E164","v":9.625},null,null,{"$f":"'Well Field Dvlpmnt A2'!G164","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Trouble Index / Multiplier",null,null,null,{"$f":"INPUT!R210","v":1},null,null,{"$f":"INPUT!U210","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-  Rate of Penetration Index / Multiplier",null,null,null,{"$f":"INPUT!R211","v":1},null,null,{"$f":"INPUT!U211","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Shallower than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!#REF!/3.28083","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," embedded Rate of Penetration Deeper than 3,048 m (10,000 ft)",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E76/3.28083","v":4.5720137891935879}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Bit Life Index / Multiplier",null,null,null,{"$f":"INPUT!R214","v":1},null,null,{"$f":"INPUT!U214","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Bit Life",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E77","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Casing Cost Index",null,null,null,{"$f":"INPUT!R216","v":1},null,null,{"$f":"INPUT!U216","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Casing Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!I469","v":0.97037363045397917},null,null,{"$f":"'Well Field Dvlpmnt A2'!J469","v":0.97037363045397917}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Cost Multiplier Used for Casing Exposed to Fluid",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E63","v":1.5},null,null,{"$f":"'Well Field Dvlpmnt A2'!G63","v":1.5}]
[{"$f":"IF(T205=F5,1,0)","v":0},{"$f":"IF(W205=F5,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"- Cement Cost Index",null,null,null,{"$f":"INPUT!R219","v":1},null,null,{"$f":"INPUT!U219","v":1}]
[null,{"$f":"IF(OR(A220=10000,A222>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"embedded Baseline Cement Cost",null,null,null,{"$f":"'Well Field Dvlpmnt A2'!E85","v":65}]
[null,{"$f":"IF(OR(A221=10000,A223>16),10000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Well Cost per GETEM estimate",null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D41","v":4119410.1740787607},null,null,{"$f":"'Well Field Dvlpmnt A1'!F41","v":3988593.6182700074}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments to Production and Injection Well Drilling Costs :",null,null,null,{"$f":"INPUT!R222","v":"Reference"},null,null,{"$f":"INPUT!U222","v":"Improved"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Production Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T201,T221)","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Production Well Cost",null,null,null,{"$f":"INPUT!R224","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Production Well Cost Used",null,null,null,{"$f":"INPUT!R225","v":4510705.740730715},null,{"$f":"INPUT!T225","v":0.5},{"$f":"T225*V225","v":2255352.8703653575},null,{"$f":"INPUT!W225","v":4510705.740730715},{"$f":"INPUT!X225","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference - Scenario Injection Well Cost",null,null,null,{"$f":"IF('Input A1'!A197=1,T202,W221)","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment to Injection Well Cost",null,null,null,{"$f":"INPUT!R227","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Cost Used",null,null,null,{"$f":"INPUT!R228","v":4510705.740730715},null,{"$f":"INPUT!T228","v":0.5},{"$f":"V228*T228","v":2255352.8703653575},null,{"$f":"INPUT!W228","v":4510705.740730715},{"$f":"INPUT!X228","v":4510705.740730715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Field Costs :",null,null,null,{"$f":"INPUT!R229","v":0}]
[{"$f":"IF(T230=I8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,{"$f":"INPUT!R230","v":"Fixed Cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"GREG - doesn't seem significant enough to change cost.  Is this true ?",null,null,"Fixed Cost",null,null,null,{"$f":"INPUT!R231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost per Well",null,null,null,{"$f":"INPUT!R232","v":200000},null,null,{"$f":"T232","v":200000},null,{"$f":"INPUT!W232","v":200000},{"$f":"INPUT!X232","v":200000},null,{"$f":"T236-W236","v":0},{"$f":"T232-Y232","v":0},{"$f":"T232-Z232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cost",null,null,null,{"$f":"INPUT!R233","v":0}]
[{"$f":"IF(INPUT!P234=D$12,1,2)","v":1},null,{"$f":"IF(A234=1,T234,T234/3.28083)","v":500},"m",{"$f":"IF(A234=1,T234*3.28083,T234)","v":1640.415},"ft",null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,null,null,{"$f":"INPUT!R234","v":500},null,null,{"$f":"T234","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,null,null,{"$f":"INPUT!R235","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment Cost ",null,null,null,{"$f":"IF('Input A1'!A230=0,T232,'Well Field Dvlpmnt A1'!D102)","v":200000},null,{"$f":"INPUT!T236","v":1},{"$f":"IF('Input A1'!A230=0,V236*T236,'Well Field Dvlpmnt A1'!F102*V236)","v":200000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Well Field Development Costs, ( % of total cost )",null,null,null,{"$f":"INPUT!R237","v":0.05},null,{"$f":"INPUT!T237","v":1},{"$f":"T237*V237","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Cost for Well Field Development Phase Drilling",null,null,null,{"$f":"INPUT!R238","v":1000000},null,{"$f":"INPUT!T238","v":1},{"$f":"T238*V238","v":1000000},null,{"$f":"INPUT!W238","v":1000000},{"$f":"INPUT!X238","v":1000000},null,{"$f":"T238-W238","v":0},{"$f":"T238-Y238","v":0},{"$f":"T238-Z238","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,{"$f":"2.20462*3600","v":7936.6319999999996},null,{"$f":"7.4805/(Geofluid!D62*60)","v":2.0838990460798367E-3},null,null,null,null,null,null,null,null,"Well Flow Rate"]
[{"$f":"IF(INPUT!P241=F12,1,IF(INPUT!P241=F13,2,3))","v":1},null,{"$f":"IF(A241=1,T241,IF(A241=2,T241/E240,T241/(G240*E240)))","v":40},"kg/s",{"$f":"IF(A241=1,T241*E240,IF(A241=2,T241,T241/G240))","v":317465.27999999997},"lb/h",{"$f":"IF(A241=1,T241*E240*G240,IF(A241=2,T241*G240,T241))","v":661.56559415546826},"gpm",null,null,null,null,null,null,null,"Production Well Flow Rate",null,null,null,{"$f":"INPUT!R241","v":40},null,{"$f":"INPUT!T241","v":2.5},{"$f":"T241*V241","v":100},null,{"$f":"INPUT!W241","v":40},{"$f":"INPUT!X241","v":40},null,{"$f":"T241-W241","v":-60},{"$f":"T241-Y241","v":0},{"$f":"T241-Z241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation"]
[{"$f":"IF(T243=G2,0,1)","v":1},{"$f":"A75","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A75=0,'Input A1'!A243=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND('Input A1'!A75=1,'Input A1'!A243=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"Are wells stimulated ?"},null,null,null,{"$f":"INPUT!R243","v":"Yes"}]
[{"$f":"IF(T244=J5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How are well stimulation costs determined ?",null,null,null,{"$f":"INPUT!R244","v":"Input Value"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,null,null,{"$f":"INPUT!R246","v":2500000},null,{"$f":"INPUT!T246","v":0.2},{"$f":"T246*V246","v":500000},null,{"$f":"INPUT!W246","v":2500000},{"$f":"INPUT!X246","v":2500000},null,{"$f":"T246-W246","v":2000000},{"$f":"T246-Y246","v":0},{"$f":"T246-Z246","v":0}]
[null,{"$f":"A267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Input A1'!A244=1,'Input A1'!A267=0),\"To Calculate cost, the Carslaw-Jaeger solution for thermal decline must be used\",\"Calculated :\")","v":"Calculated :"}]
[{"$f":"IF(INPUT!P248=G$12,1,2)","v":1},null,{"$f":"IF(A248=1,T248,T248/3280.83)","v":1},"km",{"$f":"IF(A248=1,T248*3280.83,T248)","v":3280.83},"ft",null,null,null,null,null,null,null,null,null,"What is distance between Production and Injection wells",null,null,null,{"$f":"INPUT!R248","v":1},null,{"$f":"INPUT!T248","v":1},{"$f":"T248*V248","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Set Up-cost",null,null,null,{"$f":"INPUT!R249","v":200000},null,{"$f":"INPUT!T249","v":1},200000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Cost for Surface Area Created by Stimulation",null,null,null,{"$f":"INPUT!R250","v":0.1},null,{"$f":"INPUT!T250","v":1},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Wells Stimulated ",null,null,null,{"$f":"INPUT!R251","v":1},null,null,{"$f":"INPUT!U251","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Cost Used ",null,null,null,{"$f":"'Summary A1'!H154","v":2500000},null,null,{"$f":"'Summary A1'!J154","v":500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Drawdown "]
[{"$f":"IF(T254=J5,0,1)","v":0},null,null,null,{"$f":"6.894757*2.20462*3.6","v":54.721149038423995},null,null,null,null,null,null,null,null,null,null,"How is Hydraulic Drawdown determined?",null,null,null,{"$f":"INPUT!R254","v":"Input Value"}]
[{"$f":"IF(INPUT!P255=H$12,1,2)","v":1},null,{"$f":"IF(A255=1,T255,T255/E254)","v":0.4},"psi-h/ 1000lb",{"$f":"IF(A255=1,T255*E254,T255)","v":21.888459615369598},"KPa-s/kg",null,null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,null,null,{"$f":"INPUT!R255","v":0.4},null,{"$f":"INPUT!T255","v":0.5},{"$f":"T255*V255","v":0.2},null,{"$f":"INPUT!W255","v":0.4},{"$f":"INPUT!X255","v":0.4},null,{"$f":"T255-W255","v":0.2},{"$f":"T255-Y255","v":0},{"$f":"T255-Z255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,null,null,{"$f":"INPUT!R256","v":1},null,{"$f":"INPUT!T256","v":1},1]
[{"$f":"IF(C257>E257,1,0)","v":0},null,{"$f":"'GF Pumping A2'!G253","v":257.5037256896112},"pump depth",{"$f":"'Resource A1'!D34","v":6561.66},"resource depth",null,null,null,null,null,null,null,null,null,"Calculated: (A circular reference will occur if drawdown is based on fracture flow and thermal drawdown is based on decline rate)"]
[{"$f":"IF(T258=H5,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A254=1,'Input A1'!A258=1,'Input A1'!A267=0),\"Input for Carslaw Jaeger solution for thermal decline must be used with fracture flow\",\"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?\")","v":"Is reservoir drawdown to be based on k*A (permeability* Area) or simple fracture flow?"},null,null,null,{"$f":"INPUT!R258","v":"k*A"}]
[{"$f":"IF(A254=0,1,IF(A258=0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reservoir Permeability (k)",null,null,null,{"$f":"INPUT!R259","v":0.5},null,{"$f":"INPUT!T259","v":1},{"$f":"T259*V259","v":0.5}]
[{"$f":"IF(INPUT!P260=D$12,1,2)","v":1},null,{"$f":"IF(A260=1,T260,T260/3.28083)","v":200},"m",{"$f":"IF(A260=1,T260*3.28083,T260)","v":656.16599999999994},"ft",{"$f":"IF(A260=1,W260,W260/3.28083)","v":200},"m",{"$f":"IF(A260=1,W260*3.28083,W260)","v":656.16599999999994},"ft",null,null,null,null,null,"Reservoir Height",null,null,null,{"$f":"INPUT!R260","v":200},null,{"$f":"INPUT!T260","v":1},200]
[{"$f":"IF(INPUT!P261=D$12,1,2)","v":1},null,{"$f":"IF(A261=1,T261,T261/3.28083)","v":800},"m",{"$f":"IF(A261=1,T261*3.28083,T261)","v":2624.6639999999998},"ft",{"$f":"IF(A261=1,W261,W261/3.28083)","v":800},"m",{"$f":"IF(A261=1,W261*3.28083,W261)","v":2624.6639999999998},"ft",null,null,null,null,null,"Reservoir Width",null,null,null,{"$f":"INPUT!R261","v":800},null,{"$f":"INPUT!T261","v":1},800]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Temperature Decline (Entingh - NGGPP)",null,null,null,{"$f":"INPUT!R263","v":8.8000000000000007}]
[{"$f":"IF(T264=G1,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use This Maximum Allowable Temperature Decline?",null,null,null,{"$f":"INPUT!R264","v":"Yes"}]
[{"$f":"IF(INPUT!P265=I$12,1,2)","v":1},null,{"$f":"IF(A265=1,T265,T265/1.8)","v":0},"ΔC",{"$f":"IF(A265=1,T265*1.8,T265)","v":0},"ΔF",{"$f":"IF(A265=1,W265,W265/1.8)","v":8.8000000000000007},"ΔC",{"$f":"IF(A265=1,W265*1.8,W265)","v":15.840000000000002},"ΔF",null,null,null,null,null,"enter - Maximum production temperature decline allowed",null,null,null,{"$f":"INPUT!R265","v":0},null,{"$f":"INPUT!T265","v":1},{"$f":"IF(A264=1,T265,T263)*V265","v":8.8000000000000007}]
[]
[{"$f":"IF(T267=I5,0,1)","v":0},null,{"$f":"IF('Summary A1'!H191>1,1,0)","v":0},{"$f":"IF('Summary A1'!J191>1,1,0)","v":0},{"$f":"IF('Summary A1'!L191>1,1,0)","v":0},{"$f":"IF('Summary A1'!M191>1,1,0)","v":0},{"$f":"SUM(C267:F267)","v":0},null,null,null,null,null,null,null,null,"How is Thermal Drawdown Determined ?",null,null,null,{"$f":"INPUT!R267","v":"Annual Decline Rate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,null,null,{"$f":"INPUT!R268","v":5.0000000000000001E-3},null,{"$f":"INPUT!T268","v":0.5},{"$f":"T268*V268","v":2.5000000000000001E-3},null,{"$f":"INPUT!W268","v":5.0000000000000001E-3},{"$f":"INPUT!X268","v":5.0000000000000001E-3},null,{"$f":"T268-W268","v":2.5000000000000001E-3},{"$f":"T268-Y268","v":0},{"$f":"T268-Z268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carslaw-Jaeger Solution for transient conduction",null,null,null,{"$f":"INPUT!R269","v":"Calculation option not currently used"}]
[{"$f":"IF(INPUT!P270=J$12,1,2)","v":2},null,{"$f":"IF(A270=1,T270,T270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,T270*E272,T270)","v":0.125},"inch",{"$f":"IF(A270=1,W270,W270/E272)","v":3.1750095758288806E-3},"m",{"$f":"IF(A270=1,W270*E272,W270)","v":0.125},"inch",null,null,null,null,null,"Fracture aperture",null,null,null,{"$f":"INPUT!R270","v":0.125},null,{"$f":"INPUT!T270","v":1},{"$f":"T270*V270","v":0.125}]
[{"$f":"IF(INPUT!P271=D$12,1,2)","v":2},null,{"$f":"IF(A271=1,T271,T271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,T271*3.28083,T271)","v":500},"ft",{"$f":"IF(A271=1,W271,W271/3.28083)","v":152.40045963978628},"m",{"$f":"IF(A271=1,W271*3.28083,W271)","v":500},"ft",null,null,null,null,null,"Fracture width",null,null,null,{"$f":"INPUT!R271","v":500},null,{"$f":"INPUT!T271","v":1},500]
[{"$f":"'Reservoir A1'!A40","v":0},null,null,null,{"$f":"3.28083*12","v":39.369959999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R272","v":" "}]
[{"$f":"'Reservoir A1'!A41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of fractures",null,null,null,{"$f":"INPUT!R273","v":8},null,{"$f":"INPUT!T273","v":1},{"$f":"T273*V273","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fracture angle (off horizontal)",null,null,null,{"$f":"INPUT!R274","v":15},null,{"$f":"INPUT!T274","v":1},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to fracture length (>= 1)",null,null,null,{"$f":"INPUT!R275","v":1},null,{"$f":"INPUT!T275","v":1},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rock Properties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal conductivity, k",null,null,null,{"$f":"INPUT!R277","v":259200},null,{"$f":"INPUT!T277","v":1},{"$f":"T277*V277","v":259200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Heat, Cp",null,null,null,{"$f":"INPUT!R278","v":950},null,{"$f":"INPUT!T278","v":1},950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Density, rho",null,null,null,{"$f":"INPUT!R279","v":2600},null,{"$f":"INPUT!T279","v":1},2600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated alpha",null,null,null,{"$f":"T277/(T278*T279)","v":0.10493927125506072},null,null,{"$f":"W277/(W278*W279)","v":0.10493927125506072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Loss "]
[{"$f":"IF(T282=0,0,1)","v":1},null,null,null,{"$f":"1233.472","v":1233.472},null,null,null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,{"$f":"INPUT!R282","v":0.05},null,{"$f":"INPUT!T282","v":0.2},{"$f":"IF(T282*V282<1,T282*V282,1)","v":1.0000000000000002E-2},null,{"$f":"INPUT!W282","v":0.05},{"$f":"INPUT!X282","v":0.05},null,{"$f":"T282-W282","v":0.04},{"$f":"T282-Y282","v":0},{"$f":"T282-Z282","v":0}]
[{"$f":"IF(OR(A75=1,T283=K$5),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"INPUT!R283","v":"Yes"}]
[{"$f":"IF(INPUT!P284=C$16,1,2)","v":2},null,{"$f":"IF(A284=1,T284,T284/E282)","v":1.6214393192549161},"$/m^3",{"$f":"IF(A284=1,T284*E282,T284)","v":2000},"$/acre-ft",{"$f":"IF(A284=1,W284,W284/E282)","v":1.6214393192549161},"$/m^3",{"$f":"IF(A284=1,W284*E282,W284)","v":2000},"$/acre-ft",null,null,null,null,null,"Makeup Water cost ",null,null,null,{"$f":"INPUT!R284","v":2000},null,{"$f":"INPUT!T284","v":1},{"$f":"T284*V284","v":2000},null,{"$f":"INPUT!W284","v":2000},{"$f":"INPUT!X284","v":2000},null,{"$f":"T284-W284","v":0},{"$f":"T284-Y284","v":0},{"$f":"T284-Z284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,{"$f":"INPUT!R286","v":0.67500000000000004},null,{"$f":"INPUT!T286","v":1.2592592592592591},{"$f":"IF(T286*V286>1,1,T286*V286)","v":0.85},null,{"$f":"INPUT!W286","v":0.67500000000000004},{"$f":"INPUT!X286","v":0.67500000000000004},null,{"$f":"T286-W286","v":-0.17499999999999993},{"$f":"T286-Y286","v":0},{"$f":"T286-Z286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"IF(T288=G$1,1,0)","v":1},null,{"$f":"'GF Pumping A2'!A238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"INPUT!R288","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped - setting depth not used\")","v":" "}]
[{"$f":"IF(T290=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,{"$f":"INPUT!R290","v":"Calculate"}]
[null,null,{"$f":"IF(OR(E292>E291,I292>E291),1,0)","v":0},null,{"$f":"'Resource A1'!D34","v":6561.66}]
[{"$f":"IF(INPUT!P292=D$12,1,2)","v":1},null,{"$f":"IF(A292=1,T292,T292/3.28083)","v":0},"m",{"$f":"IF(A292=1,T292*3.28083,T292)","v":0},"ft",{"$f":"IF(A292=1,W292,W292/3.28083)","v":0},"m",{"$f":"IF(A292=1,W292*3.28083,W292)","v":0},"ft",null,null,null,null,null,"Production Pump setting depth",null,null,null,{"$f":"INPUT!R292","v":0},null,{"$f":"INPUT!T292","v":1},{"$f":"T292*V292","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[{"$f":"IF(INPUT!P294=D$16,1,2)","v":2},null,{"$f":"IF(A294=1,T294,T294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,T294*E293,T294)","v":50},"psi",{"$f":"IF(A294=1,W294,W294/E293)","v":3.4473795433876848},"bar",{"$f":"IF(A294=1,W294*E293,W294)","v":50},"psi",null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,null,null,{"$f":"INPUT!R294","v":50},null,{"$f":"INPUT!T294","v":1},{"$f":"T294*V294","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Casing Diameter Used",null,"inch",null,{"$f":"'Well Field Dvlpmnt A2'!E279","v":13.375}]
[{"$f":"IF(INPUT!P296=E$16,1,2)","v":2},null,{"$f":"IF(A296=1,T296,T296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,T296/2.54,T296)","v":9.625},"inch",{"$f":"IF(A296=1,W296,W296*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A296=1,W296/2.54,W296)","v":9.625},"inch",null,null,null,null,null,"Inside diameter of production pump casing",null,null,null,{"$f":"INPUT!R296","v":9.625},null,{"$f":"INPUT!T296","v":1},{"$f":"T296*V296","v":9.625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface roughness for casing",null,null,null,1.4999999999999999E-4]
[{"$f":"A$197","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A298=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T299=F5,1,0)","v":1},{"$f":"IF(W299=F5,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R299","v":"Perforated / Slotted Liner"},null,null,{"$f":"INPUT!U299","v":0}]
[{"$f":"IF(INPUT!P300=E$16,1,2)","v":2},null,{"$f":"IF(A300=1,T300,T300*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A300=1,T300/2.54,T300)","v":9.625},"inch",{"$f":"IF(A300=1,W300,W300*2.54)","v":0},"cm",{"$f":"IF(A300=1,W300/2.54,W300)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Production Interval",null,null,null,{"$f":"IF(A299=0,IF(A198=1,8.5,12.25),IF(A198=1,7,9.625))","v":9.625},null,null,{"$f":"INPUT!U300","v":0},null,{"$f":"INPUT!W300","v":9.625},{"$f":"INPUT!X300","v":9.625},null,{"$f":"T300-W300","v":9.625},{"$f":"T300-Y300","v":0},{"$f":"T300-Z300","v":0}]
[null,{"$f":"'Well Field Dvlpmnt A2'!E16","v":2},{"$f":"IF(B301>2,'Well Field Dvlpmnt A2'!E224,'Well Field Dvlpmnt A2'!E283)","v":12.347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R301","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A$288=1,\" \",\"Wells not pumped -pump cost not used\")","v":" "}]
[{"$f":"IF(T303=C8,0,1)","v":1},{"$f":"IF(AND(A303=1,C303>2000),1,0)","v":0},{"$f":"IF(A290=0,E292,E303)","v":257.5037256896112},"ft",{"$f":"'GF Pumping A2'!G251","v":257.5037256896112},"ft",{"$f":"IF(A290=0,I292,I303)","v":376.721423299854},"ft",{"$f":"'GF Pumping A2'!M250","v":376.721423299854},"ft",{"$f":"IF(AND(A303=1,G303>2000),1,0)","v":0},null,null,null,null,"Type of production pump used",null,null,null,{"$f":"INPUT!R303","v":"Lineshaft"},null,null,{"$f":"INPUT!U303","v":0}]
[{"$f":"IF(T304=J8,0,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,{"$f":"INPUT!R304","v":"Calculate"},null,null,{"$f":"INPUT!U304","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Production Pump Cost",null,null,null,{"$f":"INPUT!R306","v":0},null,{"$f":"INPUT!T306","v":1},{"$f":"T306*V306","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing cost",null,null,null,{"$f":"INPUT!R308","v":45},null,{"$f":"INPUT!T308","v":1},{"$f":"T308*V308","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Cost",null,null,null,{"$f":"INPUT!R309","v":5},null,{"$f":"INPUT!T309","v":1},5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,{"$f":"INPUT!R310","v":10000},null,{"$f":"INPUT!T310","v":1},10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Installed Pump Cost",null,null,null,{"$f":"'GF Pumping A1'!D63","v":147432.35902504114},null,null,{"$f":"'GF Pumping A1'!F63","v":243149.31743028641},null,{"$f":"'GF Pumping A1'!H63","v":147432.35902504114},{"$f":"'GF Pumping A1'!I63","v":147432.35902504114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated pump cost",null,null,null,{"$f":"INPUT!R312","v":1},null,null,{"$f":"INPUT!U312","v":1},null,{"$f":"INPUT!W312","v":1},{"$f":"INPUT!X312","v":1},null,{"$f":"T312-W312","v":0},{"$f":"T312-Y312","v":0},{"$f":"T312-Z312","v":0}]
[null,null,null,null,14.503769999999999,null,null,null,null,null,null,null,null,null,null,"Injection Pump :"]
[{"$f":"IF(INPUT!P314=D$16,1,2)","v":2},null,{"$f":"IF(A314=1,T314,T314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,T314*E313,T314)","v":40},"psi",{"$f":"IF(A314=1,W314,W314/E313)","v":2.7579036347101478},"bar",{"$f":"IF(A314=1,W314*E313,W314)","v":40},"psi",null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,null,null,{"$f":"INPUT!R314","v":40},null,{"$f":"INPUT!T314","v":1},{"$f":"T314*V314","v":40}]
[{"$f":"A$197","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},{"$f":"IF(C315>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":12.347},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!A315=1,\"The following input is requred if the Cost Curves are used to establish well cost \",\" \")","v":"The following input is requred if the Cost Curves are used to establish well cost "}]
[{"$f":"IF(T316=F5,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"INPUT!R316","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(INPUT!P317=E$16,1,2)","v":2},null,{"$f":"IF(A317=1,T317,T317*2.54)","v":24.447500000000002},"cm",{"$f":"IF(A317=1,T317/2.54,T317)","v":9.625},"inch",{"$f":"IF(A317=1,W317,W317*2.54)","v":0},"cm",{"$f":"IF(A317=1,W317/2.54,W317)","v":0},"inch",null,null,null,null,null,"Hole or Casing Diameter in Injection Interval",null,null,null,{"$f":"IF(A316=0,IF(A199=1,8.5,12.25),IF(A199=1,7,9.625))","v":9.625},null,{"$f":"INPUT!T317","v":0},{"$f":"T317*V317","v":0},null,{"$f":"INPUT!W317","v":9.625},{"$f":"INPUT!X317","v":9.625},null,{"$f":"T317-W317","v":9.625},{"$f":"T317-Y317","v":0},{"$f":"T317-Z317","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R318","v":" "}]
[{"$f":"IF(T319=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is reservoir pressure buildup included in determining injection pumping?",null,null,null,{"$f":"INPUT!R319","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure in Injection Well",null,null,null,{"$f":"'GF Pumping A2'!G115-'GF Pumping A2'!G116","v":-268.11397046478714},null,null,{"$f":"'GF Pumping A2'!M115-'GF Pumping A2'!M116","v":-398.37792364099937}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GF Pumping A2'!D115-'GF Pumping A2'!D116","v":-18.485806776713833},null,null,{"$f":"'GF Pumping A2'!J115-'GF Pumping A2'!J116","v":-27.467191398909701}]
[{"$f":"IF(T322=G1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,{"$f":"INPUT!R322","v":"No"}]
[{"$f":"IF(INPUT!P323=D$16,1,2)","v":2},null,{"$f":"IF(A323=1,T323,T323/K323)","v":0},"bar",{"$f":"IF(A323=1,T323*K323,T323)","v":0},"psi",{"$f":"IF(A323=1,W323,W323/K323)","v":0},"bar",{"$f":"IF(A323=1,W323*K323,W323)","v":0},"psi",14.503769999999999,null,null,null,null,"Additional Injection Pressure ",null,null,null,{"$f":"INPUT!R323","v":0},null,{"$f":"INPUT!T323","v":1},{"$f":"T323*V323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure Defined by User",null,null,null,{"$f":"'Input A1'!E323*'Input A1'!A322","v":0},null,null,{"$f":"'Input A1'!I323*'Input A1'!A322","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated injection pump cost",null,null,null,{"$f":"'GF Pumping A2'!G306","v":1291306.6215318225},null,null,{"$f":"'GF Pumping A2'!M306","v":2237151.3787479904}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to calculated injection pump cost",null,null,null,{"$f":"INPUT!R326","v":1},null,{"$f":"INPUT!T326","v":0},{"$f":"INPUT!U326","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[{"$f":"IF(T328=J8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,{"$f":"INPUT!R328","v":"Calculate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M Cost for the Power Plant",null,null,null,{"$f":"INPUT!R329","v":1.67},null,{"$f":"INPUT!T329","v":1},{"$f":"T329*V329","v":1.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input the annual O&M cost for the Field (including production pumps)",null,null,null,{"$f":"INPUT!R330","v":0.8},null,{"$f":"INPUT!T330","v":1},0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant O&M ",null,null,null,{"$f":"((1-T336)*'EERE COE'!D136+'EERE COE'!D137+'Summary A1'!H253/(IF('Summary A1'!H253=0,1,'Summary A1'!H253)+'Summary A1'!H258)*'EERE COE'!D139)*100","v":3.2319629179246396},null,null,{"$f":"((1-W336)*'EERE COE'!D280+'EERE COE'!D281+'EERE COE'!D283*'Summary A1'!J253/(IF('Summary A1'!J253=0,1,'Summary A1'!J253)+'Summary A1'!J258))*100","v":1.7170001316618686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Field O&M (including GF pumps)",null,null,null,{"$f":"(T336*'EERE COE'!D136+'EERE COE'!D138+'EERE COE'!D140+'EERE COE'!D139*'Summary A1'!H258/(IF('Summary A1'!H258=0,1,'Summary A1'!H258)+'Summary A1'!H253))*100","v":9.0171483044312097},null,null,{"$f":"(W336*'EERE COE'!D280+'EERE COE'!D282+'EERE COE'!D284+'EERE COE'!D283*'Summary A1'!J258/(IF('Summary A1'!J258=0,1,'Summary A1'!J258)+'Summary A1'!J253))*100","v":1.7860712341064011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance (for calculated O&M only)",null,null,null,{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":5.0175246766217461},null,null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":1.6684633412532808}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Cost Calculation",null,null,null,{"$f":"SUM(T331:T333)","v":17.266635898977597},null,null,{"$f":"SUM(W331:W333)","v":5.17153470702155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,{"$f":"INPUT!R336","v":0.25},null,{"$f":"INPUT!T336","v":1},{"$f":"T336*V336","v":0.25}]
[null,null,null,"used -Ref",null,"used -Imp",null,2004,"Reference year for labor rates given below",null,null,null,null,null,null,"Labor Rates Used"]
[0,{"$f":"H341*H$340","v":23.469640644361832},null,{"$f":"(1-A338)*((1-A339)*B338+A339*T339)","v":23.469640644361832},null,{"$f":"W339","v":23.469640644361832},null,{"$f":"Tables!C37","v":1.2387181164159582},"Labor PI for year of calculations",null,null,null,null,null,null,"Operators",null,null,null,{"$f":"(1-'Input A1'!A338)*'Input A1'!B338","v":23.469640644361832}]
[{"$f":"COUNT(INPUT!R339)","v":0},null,null,null,null,null,null,{"$f":"Tables!C71","v":1.0555918901242642},"Labor PI for 2004",null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R339","v":0},null,{"$f":"INPUT!T339","v":1},{"$f":"V339*'Input A1'!D338","v":23.469640644361832}]
[0,{"$f":"H342*H$340","v":28.1635687732342},null,{"$f":"(1-A340)*((1-A341)*B340+A341*T341)","v":28.1635687732342},null,{"$f":"W341","v":28.1635687732342},null,{"$f":"H338/H339","v":1.1734820322180917},"Labor PI to be applied to rates inputted below ",null,null,null,null,null,null,"maintenance mechanic",null,null,null,{"$f":"(1-'Input A1'!A340)*'Input A1'!B340","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R341)","v":0},null,null,null,null,null,null,{"$f":"20","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R341","v":0},null,{"$f":"INPUT!T341","v":1},{"$f":"V341*'Input A1'!D340","v":28.1635687732342}]
[0,{"$f":"H343*H$340","v":28.1635687732342},null,{"$f":"(1-A342)*((1-A343)*B342+A343*T343)","v":28.1635687732342},null,{"$f":"W343","v":28.1635687732342},null,{"$f":"24","v":24},null,null,null,null,null,null,null,"electrician",null,null,null,{"$f":"(1-'Input A1'!A342)*'Input A1'!B342","v":28.1635687732342}]
[{"$f":"COUNT(INPUT!R343)","v":0},null,null,null,null,null,null,{"$f":"24","v":24},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R343","v":0},null,{"$f":"INPUT!T343","v":1},{"$f":"V343*'Input A1'!D342","v":28.1635687732342}]
[0,{"$f":"H344*H$340","v":20.535935563816604},null,{"$f":"(1-A344)*((1-A345)*B344+A345*T345)","v":20.535935563816604},null,{"$f":"W345","v":20.535935563816604},null,{"$f":"17.5","v":17.5},null,null,null,null,null,null,null,"general maintenance labor",null,null,null,{"$f":"(1-'Input A1'!A344)*'Input A1'!B344","v":20.535935563816604}]
[{"$f":"COUNT(INPUT!R345)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R345","v":0},null,{"$f":"INPUT!T345","v":1},{"$f":"V345*'Input A1'!D344","v":20.535935563816604}]
[0,{"$f":"H346*H$340","v":46.939281288723663},null,{"$f":"(1-A346)*((1-A347)*B346+A347*T347)","v":46.939281288723663},null,{"$f":"W347","v":46.939281288723663},null,{"$f":"40","v":40},null,null,null,null,null,null,null,"facility manager/plant engineer",null,null,null,{"$f":"(1-'Input A1'!A346)*'Input A1'!B346","v":46.939281288723663}]
[{"$f":"COUNT(INPUT!R347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R347","v":0},null,{"$f":"INPUT!T347","v":1},{"$f":"V347*'Input A1'!D346","v":46.939281288723663}]
[0,{"$f":"H348*H$340","v":35.204460966542747},null,{"$f":"(1-A348)*((1-A349)*B348+A349*T349)","v":35.204460966542747},null,{"$f":"W349","v":35.204460966542747},null,30,null,null,null,null,null,null,null,"operations manager",null,null,null,{"$f":"(1-'Input A1'!A348)*'Input A1'!B348","v":35.204460966542747}]
[{"$f":"COUNT(INPUT!R349)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R349","v":0},null,{"$f":"INPUT!T349","v":1},{"$f":"V349*'Input A1'!D348","v":35.204460966542747}]
[0,{"$f":"H350*H$340","v":14.0817843866171},null,{"$f":"(1-A350)*((1-A351)*B350+A351*T351)","v":14.0817843866171},null,{"$f":"W351","v":14.0817843866171},null,12,null,null,null,null,null,null,null,"clerical",null,null,null,{"$f":"(1-'Input A1'!A350)*'Input A1'!B350","v":14.0817843866171}]
[{"$f":"COUNT(INPUT!R351)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R351","v":0},null,{"$f":"INPUT!T351","v":1},{"$f":"V351*'Input A1'!D350","v":14.0817843866171}]
[0,1.8,null,{"$f":"(1-A352)*((1-A353)*B352+A353*T353)","v":1.8},null,{"$f":"W353","v":1.8},null,2,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null,null,null,{"$f":"(1-'Input A1'!A352)*'Input A1'!B352","v":1.8}]
[{"$f":"COUNT(INPUT!R353)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R353","v":1.8},null,{"$f":"INPUT!T353","v":1},{"$f":"V353*'Input A1'!D352","v":1.8},null,{"$f":"INPUT!W353","v":1.8},{"$f":"INPUT!X353","v":1.8},null,{"$f":"T353-W353","v":0},{"$f":"T353-Y353","v":0},{"$f":"T353-Z353","v":0}]
[{"$f":"A398","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Reference Scenario",null,null,null,{"$f":"IF('Input A1'!A354=1,'O&M Costs B1'!E26,'O&M Cost F1'!E26)","v":7.956224677475598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment to Reference Scenario O&M Staff",null,null,null,{"$f":"INPUT!R355","v":1},null,null,null,null,{"$f":"INPUT!W355","v":1},{"$f":"INPUT!X355","v":1},null,{"$f":"T355-W355","v":1},{"$f":"T355-Y355","v":0},{"$f":"T355-Z355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Result: Number of O&M staff for Improved Scenario",null,null,null,null,null,{"$f":"INPUT!T356","v":0.7},{"$f":"IF('Input A1'!A398=1,'O&M Costs B1'!N26,'O&M Cost F1'!N26)","v":9.8212351612842799}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,null,null,{"$f":"INPUT!R358","v":1.4999999999999999E-2},null,{"$f":"INPUT!T358","v":0.66666666666666663},{"$f":"T358*V358","v":9.9999999999999985E-3},null,{"$f":"INPUT!W358","v":1.4999999999999999E-2},{"$f":"INPUT!X358","v":1.4999999999999999E-2},null,{"$f":"T358-W358","v":5.000000000000001E-3},{"$f":"T358-Y358","v":0},{"$f":"T358-Z358","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,null,null,{"$f":"INPUT!R359","v":0.5},null,{"$f":"INPUT!T359","v":1},{"$f":"T359*V359","v":0.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R360","v":0},null,{"$f":"INPUT!T360","v":1},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,null,null,{"$f":"INPUT!R362","v":1.7999999999999999E-2},null,{"$f":"INPUT!T362","v":0.83333333333333326},{"$f":"T362*V362","v":1.4999999999999998E-2},null,{"$f":"INPUT!W362","v":1.7999999999999999E-2},{"$f":"INPUT!X362","v":1.7999999999999999E-2},null,{"$f":"T362-W362","v":3.0000000000000009E-3},{"$f":"T362-Y362","v":0},{"$f":"T362-Z362","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,null,null,{"$f":"INPUT!R363","v":10},null,{"$f":"INPUT!T363","v":1},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,null,null,{"$f":"INPUT!R364","v":0},null,{"$f":"INPUT!T364","v":1},{"$f":"T364*V364","v":0}]
[{"$f":"IF('Summary A1'!H206>0,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance",null,null,null,{"$f":"INPUT!R365","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated pump installation cost",null,null,null,{"$f":"'GF Pumping A1'!D63-'GF Pumping A1'!D60","v":22875.186284480558},null,null,{"$f":"'GF Pumping A1'!F63-'GF Pumping A1'!F60","v":28836.071164992696},null,{"$f":"'GF Pumping A1'!H63-'GF Pumping A1'!H60","v":22875.186284480558},{"$f":"'GF Pumping A1'!I63-'GF Pumping A1'!I60","v":22875.186284480558},null,{"$f":"T366-W366","v":-5960.8848805121379},{"$f":"T366-Y366","v":0},{"$f":"T366-Z366","v":0}]
[{"$f":"A304","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed pump cost",null,null,null,{"$f":"'Summary A1'!H218","v":147432.35902504114},null,null,{"$f":"'Summary A1'!J218","v":243149.31743028641},null,{"$f":"'Summary A1'!L218","v":147432.35902504114},{"$f":"'Summary A1'!M218","v":147432.35902504114},null,-95716.95840524527,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User adjustment for re-work cost (< 1)",null,null,null,{"$f":"INPUT!R368","v":1},null,null,{"$f":"INPUT!U368","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump only cost used for rework",null,null,null,{"$f":"(T367-T366)*T368","v":124557.17274056058},null,null,{"$f":"(W367-W366)*W368","v":214313.24626529371},null,{"$f":"(Y367-Y366)*T368","v":124557.17274056058},{"$f":"(Z367-Z366)*T368","v":124557.17274056058},null,-89756.073524733132,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated cost to remove or install pump",null,null,null,{"$f":"'GF Pumping A1'!D61","v":11287.518628448055},null,null,{"$f":"'GF Pumping A1'!F61","v":11883.60711649927},null,{"$f":"'GF Pumping A1'!H61","v":11287.518628448055},{"$f":"'GF Pumping A1'!I61","v":11287.518628448055},null,-596.08848805121488,0,0]
[{"$f":"IF(T371=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated pump removal/installation cost",null,null,null,{"$f":"INPUT!R371","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input removal/installation cost",null,null,null,{"$f":"INPUT!R372","v":0},null,null,{"$f":"T372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Removal or installation cost used",null,null,null,{"$f":"IF('Input A1'!$A371=0,$T372,T370)","v":11287.518628448055},null,{"$f":"INPUT!T373","v":1},{"$f":"IF('Input A1'!$A371=0,$T372,W370)*V373","v":11883.60711649927},null,{"$f":"IF('Input A1'!$A371=0,$T372,Y370)","v":11287.518628448055},{"$f":"IF('Input A1'!$A371=0,$T372,Z370)","v":11287.518628448055},null,{"$f":"T373-W373","v":-596.08848805121488},{"$f":"T373-Y373","v":0},{"$f":"T373-Z373","v":0}]
[{"$f":"'Summary A1'!H206","v":257.5037256896112},{"$f":"'Summary A1'!L206","v":257.5037256896112},{"$f":"'Summary A1'!M206","v":257.5037256896112},null,null,null,null,null,null,null,null,null,null,null,null,"Line shaft pump operating life [p]",null,null,null,{"$f":"INPUT!R374","v":3},null,{"$f":"INPUT!T374","v":2},{"$f":"T374*V374","v":6},null,{"$f":"INPUT!W374","v":3},{"$f":"INPUT!X374","v":3},null,-3,0,0]
[{"$f":"'Summary A1'!J206","v":376.721423299854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft  rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":147132.2099974567},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":238080.46049829226},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":147132.2099974567},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":147132.2099974567},null,-90948.250500835566,{"$f":"T375-Y375","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft lubricating oil dosage [o]",null,null,null,{"$f":"INPUT!R376","v":1},null,{"$f":"INPUT!T376","v":1},{"$f":"T376*V376","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricating oil cost [o]",null,null,null,{"$f":"INPUT!R377","v":4},null,{"$f":"INPUT!T377","v":1},4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,null,null,{"$f":"INPUT!R378","v":2},null,{"$f":"INPUT!T378","v":1},2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump rework cost [p]",null,null,null,{"$f":"IF('Input A1'!A374>0,2*T373+T369,0)","v":147132.2099974567},null,null,{"$f":"IF('Input A1'!A375>0,2*W373+W369,0)","v":238080.46049829226},null,{"$f":"IF('Input A1'!B374>0,2*Y373+Y369,0)","v":147132.2099974567},{"$f":"IF('Input A1'!C374>0,2*Z373+Z369,0)","v":147132.2099974567},null,-90948.250500835566,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (% of Project Capital Costs)",null,null,null,{"$f":"INPUT!R380","v":7.4999999999999997E-3},null,{"$f":"INPUT!T380","v":1},{"$f":"T380*V380","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost"]
[{"$f":"IF(T383=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,{"$f":"INPUT!R383","v":"Yes"}]
[{"$f":"IF(T384=K8,0,IF(T384=K9,1.2))","v":0},{"$f":"IF(A384=0,940000,IF(A384=1,1100000,1300000))","v":940000},null,{"$f":"B384","v":940000},{"$f":"D384","v":940000},null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,{"$f":"INPUT!R384","v":"≤115kV"}]
[{"$f":"IF(T385=L8,0,IF(T385=L9,1,IF(T385=L10,2,3)))","v":0},{"$f":"IF(A385=0,1,IF(A385=1,1.2,IF(A385=2,1.3,1.5)))","v":1},null,{"$f":"B385","v":1},{"$f":"D385","v":1},null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,{"$f":"INPUT!R385","v":"Flat"}]
[{"$f":"IF(T386=M8,0,IF(T386=M9,1,2))","v":0},{"$f":"IF(A386=0,1,IF(A386=1,1.2,1.5))","v":1},null,{"$f":"B386","v":1},1,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,{"$f":"INPUT!R386","v":"Rural"}]
[null,{"$f":"IF(T387<10,2,IF(T387<20,1.5,1))","v":2},null,{"$f":"IF(Y387<10,2,IF(Y387<20,1.5,1))","v":2},{"$f":"IF(Z387<10,2,IF(Z387<20,1.5,1))","v":2},null,null,null,null,null,null,null,null,null,null,"Number of Miles",null,null,null,{"$f":"INPUT!R387","v":0},null,null,{"$f":"T387","v":0},null,{"$f":"INPUT!W387","v":0},{"$f":"INPUT!X387","v":0},null,{"$f":"T387-W387","v":0},{"$f":"T387-Y387","v":0},{"$f":"T387-Z387","v":0}]
[null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,{"$f":"'Input A1'!$D387*'Input A1'!$D386*'Input A1'!$D385*'Input A1'!$D384","v":1880000},{"$f":"'Input A1'!$E387*'Input A1'!$E386*'Input A1'!$E385*'Input A1'!$E384","v":1880000},null,null,null,null,null,null,null,null,null,null,"Estimated Cost per Mile based on input",null,null,null,{"$f":"'Input A1'!$B387*'Input A1'!$B386*'Input A1'!$B385*'Input A1'!$B384","v":1880000},null,null,{"$f":"T388","v":1880000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Adjustment (Multiplier)",null,null,null,{"$f":"INPUT!R389","v":1},null,null,{"$f":"T389","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting costs for Power Plant",null,null,null,{"$f":"INPUT!R390","v":0},null,{"$f":"INPUT!T390","v":1},{"$f":"T390*V390","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Parameters",null,null,null,{"$f":"INPUT!R391","v":0}]
[{"$f":"IF(T392=D9,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,{"$f":"INPUT!R392","v":"Power Sales"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,null,null,{"$f":"INPUT!R393","v":10},null,{"$f":"INPUT!T393","v":2.5},{"$f":"T393*V393","v":25},null,{"$f":"INPUT!W393","v":10},{"$f":"INPUT!X393","v":10},null,{"$f":"T393-W393","v":-15},{"$f":"T393-Y393","v":0},{"$f":"T393-Z393","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,null,null,{"$f":"INPUT!R394","v":4},null,null,{"$f":"T394","v":4},null,{"$f":"T394","v":4},{"$f":"T394","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of independent power units (binary)",null,null,null,{"$f":"INPUT!R395","v":1},null,null,{"$f":"INPUT!U395","v":1}]
[{"$f":"IF(T396=F8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apply performance improvement to reducing flow requirement or increasing power output",null,null,null,{"$f":"INPUT!R396","v":"Power"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Select Conversion System"]
[{"$f":"IF(T398=E8,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is the Conversion System Flash or Binary?",null,null,null,{"$f":"INPUT!R398","v":"Binary"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum brine effectiveness",null,null,null,{"$f":"IF('Summary A1'!H277<150,0.14425*EXP(0.008806*'Summary A1'!H277),Geofluid!Q36)*Geofluid!F57","v":1.9802070123192195},null,null,{"$f":"T401","v":1.9802070123192195},null,{"$f":"IF('Summary A1'!M277<150,0.14425*EXP(0.008806*'Summary A1'!L277),0.57)*Geofluid!J57","v":1.6333054397064777},{"$f":"IF('Summary A1'!N277<150,0.14425*EXP(0.008806*'Summary A1'!M277),0.57)*Geofluid!K57","v":1.4096486656934164}]
[{"$f":"IF(T402=J8,1,0)","v":0},{"$f":"'LCOE Summary 10-90s'!B63-'LCOE Summary 10-90s'!B2","v":0},null,null,{"$f":"3.6*2.20462","v":7.9366319999999995},null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,{"$f":"INPUT!R402","v":"Calculate"}]
[{"$f":"IF(INPUT!P403=INPUT!$F$16,1,2)","v":1},null,{"$f":"IF(A403=1,T403,T403/E402)","v":1.9802070123192195},"w-h/lb",{"$f":"IF(A403=1,T403*E402,T403)","v":15.71617434059711},"kW-s/kg",null,null,null,null,null,null,null,null,null,{"$f":"IF('Input A1'!C403>T401,\"Stop - Inputted value exceeds maximum\",\"Input brine effectiveness\")","v":"Input brine effectiveness"},null,null,null,{"$f":"INPUT!R403","v":1.9802070123192195},null,null,null,null,{"$f":"INPUT!W403","v":1.9802070123192195},{"$f":"INPUT!X403","v":1.3861449086234536}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R405","v":"CALCULATE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Binary A1'!D29","v":1.9802070123192195},null,null,{"$f":"'Binary A1'!F29","v":1.974501090610161},null,{"$f":"'Binary A1'!H29","v":1.9802070123192195},{"$f":"'Binary A1'!J29","v":1.3861449086234536},null,{"$f":"T406-Y406","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INPUT!R407","v":" "}]
[{"$f":"INPUT!T408","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brine Effectiveness Used",null,null,null,{"$f":"IF('Input A1'!$A402=0,T406,'Input A1'!C403)","v":1.9802070123192195},null,{"$f":"INPUT!T408","v":1},{"$f":"IF('Input A1'!$A402=0,W406,$T408*$V408)","v":1.974501090610161},null,{"$f":"IF('Input A1'!$B402=0,Y403,$Y406)","v":1.9802070123192195},{"$f":"IF('Input A1'!$B402=0,Z403,$Z406)","v":1.3861449086234536}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T408*3.6*2.20462","v":15.71617434059711}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Output",null,null,null,{"$f":"'Summary A1'!H295","v":13493.88109990739},null,null,{"$f":"'Summary A1'!J295","v":35617.747929255987}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,{"$f":"INPUT!R413","v":"carbon stl"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,{"$f":"INPUT!R414","v":1},null,null,{"$f":"T414","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Binary B2'!E39","v":442.75526043741769},null,null,{"$f":"'Binary B2'!E84","v":398.54036132948522},null,{"$f":"'Binary B2 10-90s'!E39","v":442.75526043741769},{"$f":"'Binary B2 10-90s'!E88","v":435.42730598283612}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R416","v":1},null,null,{"$f":"INPUT!U416","v":0.9},null,{"$f":"INPUT!W416","v":1},{"$f":"INPUT!X416","v":1},null,{"$f":"T416-W416","v":9.9999999999999978E-2},{"$f":"T416-Y416","v":0},{"$f":"T416-Z416","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Air-Cooled Condenser Cost",null,null,null,{"$f":"'Binary B2'!E37","v":1761.1961616618435},null,null,{"$f":"'Binary B2'!E82","v":1464.9285169850848},null,{"$f":"'Binary B2 10-90s'!E37","v":1761.1961616618435},{"$f":"'Binary B2 10-90s'!E86","v":926.00696362042549}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to ACC cost",null,null,null,{"$f":"INPUT!R418","v":1},null,null,{"$f":"INPUT!U418","v":0.9},null,{"$f":"INPUT!W418","v":1},{"$f":"INPUT!X418","v":1},null,{"$f":"T418-W418","v":9.9999999999999978E-2},{"$f":"T418-Y418","v":0},{"$f":"T418-Z418","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated GF Heat Exchanger Cost",null,null,null,{"$f":"'Binary B2'!E36","v":130.54457825938397},null,null,{"$f":"'Binary B2'!E81","v":111.07385091006458},null,{"$f":"'Binary B2 10-90s'!E36","v":130.54457825938397},{"$f":"'Binary B2 10-90s'!E85","v":114.89375491575581}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to GF HX cost",null,null,null,{"$f":"INPUT!R420","v":1},null,null,{"$f":"INPUT!U420","v":0.9},null,{"$f":"INPUT!W420","v":1},{"$f":"INPUT!X420","v":1},null,{"$f":"T420-W420","v":9.9999999999999978E-2},{"$f":"T420-Y420","v":0},{"$f":"T420-Z420","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated WF Pump Cost",null,null,null,{"$f":"'Binary B2'!E38","v":47.470771362293554},null,null,{"$f":"'Binary B2'!E83","v":30.80118958030851},null,{"$f":"'Binary B2 10-90s'!E38","v":47.470771362293554},{"$f":"'Binary B2 10-90s'!E87","v":32.594286330051283}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to WF Pump cost",null,null,null,{"$f":"INPUT!R422","v":1},null,null,{"$f":"INPUT!U422","v":0.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs",null,null,null,{"$f":"INPUT!R423","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R424","v":0.05},null,null,{"$f":"T424","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R425","v":0.05},null,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier for direct construction costs",null,null,null,{"$f":"'Binary B2'!E64","v":2.6474727639486741},null,null,{"$f":"'Binary B2'!E108","v":2.6175816864777381}]
[{"$f":"IF(T427=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R427","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R428","v":0},null,null,null,null,null,null,null,{"$f":"T428-V429","v":-0.8},{"$f":"T428-Y429","v":-2.6474727639486741},{"$f":"T428-Z429","v":-2.6474727639486741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A427=1,T426,T428)","v":2.6474727639486741},null,{"$f":"INPUT!T429","v":0.8},{"$f":"IF('Input A1'!A427=0,T428,W426)*V429","v":2.0940653491821908},null,{"$f":"INPUT!W429","v":2.6474727639486741},{"$f":"INPUT!X429","v":2.6474727639486741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Project Costs",null,null,null,{"$f":"INPUT!R430","v":0}]
[{"$f":"IF(T431=G9,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are indirect plant costs determined as fixed value or % of direct construction cost?",null,null,null,{"$f":"INPUT!R431","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R432","v":2500000},null,{"$f":"INPUT!T432","v":1},{"$f":"T432*V432","v":2500000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Cost Percentage Multiplier",null,null,null,{"$f":"INPUT!R433","v":0.12},null,{"$f":"INPUT!T433","v":1},{"$f":"T433*V433","v":0.12},null,{"$f":"INPUT!W433","v":0.12},{"$f":"INPUT!X433","v":0.12},null,{"$f":"T433-W433","v":0},{"$f":"T433-Y433","v":0},{"$f":"T433-Z433","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Installation Multiplier Used",null,null,null,{"$f":"'Binary B1'!D56","v":2.965169495622515},null,null,{"$f":"'Binary B1'!D144","v":2.3453531910840542}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Reference Plant Cost",null,null,null,{"$f":"'Binary B1'!D57","v":7062.9352110933651}]
[{"$f":"IF(T437=G1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Reference Scenario ?",null,null,null,{"$f":"INPUT!R437","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, Input plant cost ($ per net kW plant output)",null,null,null,{"$f":"INPUT!R438","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A437=0,T438,T436)","v":7062.9352110933651},null,null,null,null,{"$f":"INPUT!W439","v":7062.9352110933651},{"$f":"INPUT!X439","v":7062.9352110933651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Scenario Plant Cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - model calc based on brine effectiveness",null,null,null,null,null,null,{"$f":"'Binary B1'!D145","v":4703.2397591901754}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost - based on reference plant equipment cost",null,null,null,null,null,null,{"$f":"'Binary B1'!E145","v":15740.596350798965}]
[{"$f":"IF(T445=H8,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base improved plant cost on its performance or the reference plant equipment costs",null,null,null,{"$f":"INPUT!R445","v":"Performance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved Plant Cost Before Adjustment",null,null,null,null,null,null,{"$f":"IF('Input A1'!A445=0,W443,W444)","v":4703.2397591901754}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Change for Improved Plant",null,null,null,null,null,{"$f":"INPUT!T447","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed Plant Costs Used",null,null,null,{"$f":"T439","v":7062.9352110933651},null,null,{"$f":"V447*W446","v":4703.2397591901754}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Plant Footprint"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of plant footprint to Air-Cooled Condenser footprint",null,null,null,{"$f":"INPUT!R450","v":7.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Plant Footprint",null,null,null,{"$f":"'Binary B2'!E42*T450/43560","v":31.483357505508714},null,null,{"$f":"'Binary B2'!E87*T450/43560","v":76.802757215190894}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T451*1000/'Summary A1'!H295","v":2.3331580641928724},null,null,{"$f":"W451*1000/'Summary A1'!J295","v":2.156305821685768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[{"$f":"IF(INPUT!P456=$C$12,1,2)","v":2},null,{"$f":"IF(A456=1,T456,(T456-32)/1.8)","v":10},"C",{"$f":"IF(A456=1,T456*1.8+32,T456)","v":50},"F",null,null,null,null,null,null,null,null,null,"T,wet bulb",null,null,null,{"$f":"INPUT!R456","v":50},null,null,{"$f":"T456","v":50},null,{"$f":"INPUT!W456","v":50},{"$f":"INPUT!X456","v":50}]
[{"$f":"IF(INPUT!P457=G$16,1,2)","v":2},null,{"$f":"IF(A457=1,T457,T457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,T457*K457,T457)","v":14.7},"psi",{"$f":"IF(A457=1,W457,W457/K457)","v":101.35295857559794},"kPa",{"$f":"IF(A457=1,W457*K457,W457)","v":14.7},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Atmospheric pressure",null,null,null,{"$f":"INPUT!R457","v":14.7},null,null,{"$f":"T457","v":14.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies",null,null,null,{"$f":"INPUT!R458","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,{"$f":"INPUT!R459","v":0.8},null,null,{"$f":"INPUT!U459","v":0},null,{"$f":"INPUT!W459","v":0.8},{"$f":"INPUT!X459","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,{"$f":"INPUT!R460","v":0.98},null,null,{"$f":"T460","v":0.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,{"$f":"INPUT!R461","v":0.75},null,null,{"$f":"INPUT!U461","v":0},null,{"$f":"INPUT!W461","v":0.75},{"$f":"INPUT!X461","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure",null,null,null,{"$f":"INPUT!R462","v":0}]
[{"$f":"IF(T463=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,{"$f":"INPUT!R463","v":"Yes"}]
[{"$f":"T464","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,null,null,{"$f":"INPUT!R464","v":2},null,null,{"$f":"T464","v":2}]
[{"$f":"IF(T465=J8,1,2)","v":2},null,null,null,{"$f":"'GF Pumping A2'!G245","v":64.7},null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",null,null,null,{"$f":"INPUT!R465","v":"Calculate"}]
[{"$f":"IF(INPUT!P466=D$16,1,2)","v":2},null,{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,T466*K466,T466)","v":0},"psi",{"$f":"IF(A466=1,T466,T466/K466)","v":0},"bar",{"$f":"IF(A466=1,INPUT!T466*K466,INPUT!T466)","v":0},"psi",14.503769999999999,null,null,null,null,"Input High Pressure Flash pressure",null,null,null,{"$f":"INPUT!R466","v":0},null,null,{"$f":"T466","v":0}]
[{"$f":"IF(INPUT!P467=D$16,1,2)","v":2},null,{"$f":"IF(A467=1,T467,T467/K466)","v":0},"bar",{"$f":"IF(A467=1,T467*K466,T467)","v":0},"psi",{"$f":"IF(A467=1,INPUT!T467,INPUT!T467/K466)","v":0},"bar",{"$f":"IF(A467=1,INPUT!T467*K466,INPUT!T467)","v":0},"psi",null,null,null,null,null,"Input Low Pressure Flash pressure",null,null,null,{"$f":"INPUT!R467","v":0},null,null,0]
[{"$f":"IF(INPUT!P468=D$16,1,2)","v":2},null,{"$f":"E468/K466","v":1.0824771766237331},"bar",{"$f":"'Flash Plant F1- Reference'!D62","v":15.7},"psi",{"$f":"I468/K466","v":1.0824771766237331},"bar",{"$f":"IF(A468=1,W468*E491,W468)","v":15.7},"psi",null,null,null,null,null,"Calculated High Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A468=1,'Input A1'!C468,'Input A1'!E468)","v":15.7},null,null,{"$f":"'Flash Plant F1- Improved'!E62","v":15.7},null,{"$f":"'Flash Plant F1-P10%'!D62","v":15.7},{"$f":"'Flash Plant F1-P90%'!D62","v":15.7}]
[{"$f":"IF(INPUT!P469=D$16,1,2)","v":2},null,{"$f":"IF(T464=1,\"NA\",E469/K466)","v":1.0824771766237331},"bar",{"$f":"IF(T464=1,\"NA\",'Flash Plant F1- Reference'!D63)","v":15.7},"psi",{"$f":"I469/K466","v":1.0824771766237331},"bar",{"$f":"IF(A469=1,W62*K466,W469)","v":15.7},"psi",null,null,null,null,null,"Calculated Low Pressure Flash pressure",null,null,null,{"$f":"IF('Input A1'!A469=1,'Input A1'!C469,'Input A1'!E469)","v":15.7},null,null,{"$f":"'Flash Plant F1- Improved'!D63","v":15.7},null,{"$f":"'Flash Plant F1-P10%'!D63","v":15.7},{"$f":"'Flash Plant F1-P90%'!D63","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[{"$f":"IF(INPUT!P471=G$16,1,2)","v":2},null,{"$f":"IF(A471=1,T471,T471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,T471*K471,T471)","v":1},"psi",{"$f":"IF(A471=1,W471,W471/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A471=1,W471*K471,W471)","v":1},"psi",{"$f":"14.50377/100","v":0.14503769999999999},null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,null,null,{"$f":"INPUT!R471","v":1},null,null,{"$f":"T471","v":1}]
[{"$f":"IF(INPUT!P472=G$16,1,2)","v":2},null,{"$f":"IF(A472=1,T472,T472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,T472*K471,T472)","v":1},"psi",{"$f":"IF(A472=1,W472,W472/K471)","v":6.8947590867753696},"kPa",{"$f":"IF(A472=1,W472*K471,W472)","v":1},"psi",null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,null,null,{"$f":"INPUT!R472","v":1},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[{"$f":"IF(T474=L1,1,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,null,null,{"$f":"INPUT!R474","v":"surface"}]
[{"$f":"IF(INPUT!P475=D12,1,2)","v":2},null,{"$f":"IF(A475=1,T475,T475/3.28083)","v":19.812059753172218},"m",{"$f":"IF(A475=1,T475*3.28083,T475)","v":65},"ft",null,null,null,null,null,null,null,null,null,"CW pump head",null,null,null,{"$f":"INPUT!R475","v":65},null,null,{"$f":"T475","v":65}]
[{"$f":"IF(INPUT!P476=$C$12,1,2)","v":2},null,{"$f":"IF(A476=1,T476,(T476-32*0)/1.8)","v":12.5},"C",{"$f":"IF(A476=1,T476*1.8+32*0,T476)","v":22.5},"F",null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cw",null,null,null,{"$f":"INPUT!R476","v":22.5},null,null,22.5,null,{"$f":"INPUT!W476","v":22.5},{"$f":"INPUT!X476","v":22.5}]
[{"$f":"IF(INPUT!P477=$C$12,1,2)","v":2},null,{"$f":"IF(A477=1,T477,(T477-32*0)/1.8)","v":4.166666666666667},"C",{"$f":"IF(A477=1,T477*1.8+32*0,T477)","v":7.5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,null,null,{"$f":"INPUT!R477","v":7.5},null,null,7.5]
[{"$f":"IF(INPUT!P478=$C$12,1,2)","v":2},null,{"$f":"IF(A478=1,T478,(T478-32*0)/1.8)","v":2.7777777777777777},"C",{"$f":"IF(A478=1,T478*1.8+32*0,T478)","v":5},"F",null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,null,null,{"$f":"INPUT!R478","v":5},null,null,5]
[{"$f":"IF(INPUT!P479=H$16,1,2)","v":2},null,{"$f":"IF(A479=1,T479,T479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,T479*K479,T479)","v":0.315},"\"Hg",{"$f":"IF(A479=1,W479,W479/K479)","v":8.0010241310887782},"mm-Hg",{"$f":"IF(A479=1,W479*K479,W479)","v":0.315},"\"Hg",3.9369960000000002E-2,null,null,null,null,"Condenser NCG partial pressure",null,null,null,{"$f":"0.0000825*T481+0.15","v":0.315},null,null,{"$f":"T479","v":0.315},null,{"$f":"0.0000825*Y481+0.15","v":0.315},0.315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG level",null,null,null,{"$f":"INPUT!R481","v":2000},null,null,{"$f":"T481","v":2000},null,{"$f":"INPUT!W481","v":2000},{"$f":"INPUT!X481","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,{"$f":"INPUT!R482","v":44},null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H2S level",null,null,null,{"$f":"INPUT!R483","v":20},null,null,20,null,{"$f":"INPUT!W483","v":20},{"$f":"INPUT!X483","v":20}]
[{"$f":"IF(T484=M1,1,IF(T484=M2,2,3))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,null,null,{"$f":"INPUT!R484","v":"Hybrid"},null,null,"Hybrid"]
[{"$f":"T485","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,{"$f":"INPUT!R485","v":3},null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,{"$f":"INPUT!R486","v":0.7},null,null,{"$f":"T486","v":0.7}]
[null,null,{"$f":"IF($A$465=1,C466,C468)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,E466,E468)","v":15.7},"psi",{"$f":"IF($A$465=1,G466,G468)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,I466,I468)","v":15.7},"psi",null,null,null,null,null,"High Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E487","v":15.7},null,null,{"$f":"W468","v":15.7},null,{"$f":"Y468","v":15.7},{"$f":"Z468","v":15.7}]
[null,null,{"$f":"IF($A$465=1,C467,C469)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,E467,E469)","v":15.7},"psi",{"$f":"IF($A$465=1,G467,G469)","v":1.0824771766237331},"bar",{"$f":"IF($A$465=1,I467,I469)","v":15.7},"psi",null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C487","v":1.0824771766237331},null,null,{"$f":"W487/K466","v":1.0824771766237331},null,{"$f":"Y487/K466","v":1.0824771766237331},{"$f":"Z487/K466","v":1.0824771766237331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Pressure Flash pressure Used",null,null,null,{"$f":"'Input A1'!E488","v":15.7},null,null,{"$f":"W469","v":15.7},null,{"$f":"Y469","v":15.7},{"$f":"Z469","v":15.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!C488","v":1.0824771766237331},null,null,{"$f":"W489/K466","v":1.0824771766237331},null,{"$f":"Y489/K466","v":1.0824771766237331},{"$f":"Z489/K466","v":1.0824771766237331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Brine Effectiveness",null,null,null,{"$f":"'Flash Plant F1- Reference'!J11","v":-0.79719672592862234},null,{"$f":"INPUT!T491","v":0},{"$f":"V491*T491","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[{"$f":"IF(INPUT!P494=K$12,1,2)","v":2},null,{"$f":"IF(A494=1,T494,T494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,T494/K494,T494)","v":350},"btu/h-sqft-F",{"$f":"IF(A494=1,W494,W494*K494)","v":17.121821684669893},"KJ/h-m^2-C",{"$f":"IF(A494=1,W494/K494,W494)","v":350},"btu/h-sqft-F",{"$f":"1/(1.8*1.055056*10.76391)","v":4.891949052762827E-2},null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,null,null,{"$f":"INPUT!R494","v":350},null,null,{"$f":"T494","v":350}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,null,null,{"$f":"INPUT!R495","v":200},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust estimated equipment costs",null,null,null,{"$f":"'Summary A1'!H317","v":{"$error":"#NUM!"}},null,null,{"$f":"'Summary A1'!J317","v":{"$error":"#DIV/0!"}},null,{"$f":"'Summary A1'!L317","v":{"$error":"#NUM!"}},{"$f":"'Summary A1'!M317","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Turbine-Generator Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G63","v":{"$error":"#NUM!"}},null,null,{"$f":"'Flash Plant F2-Improved'!G63","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to T-G cost",null,null,null,{"$f":"INPUT!R498","v":1},null,null,{"$f":"INPUT!U498","v":0},null,{"$f":"INPUT!W498","v":1},{"$f":"INPUT!X498","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Vessel Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G64","v":{"$error":"#DIV/0!"}},null,null,{"$f":"'Flash Plant F2-Improved'!G64","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Flash Vessel Cost",null,null,null,{"$f":"INPUT!R500","v":1},null,null,{"$f":"INPUT!U500","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Cooling Tower Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G65","v":{"$error":"#NUM!"}},null,null,{"$f":"'Flash Plant F2-Improved'!G65","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Cooling Tower cost",null,null,null,{"$f":"INPUT!R502","v":1},null,null,{"$f":"INPUT!U502","v":0},null,{"$f":"INPUT!W502","v":1},{"$f":"INPUT!X502","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Condenser Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G66","v":{"$error":"#NUM!"}},null,null,{"$f":"'Flash Plant F2-Improved'!G66","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Condenser Cost",null,null,null,{"$f":"INPUT!R504","v":1},null,null,{"$f":"INPUT!U504","v":0},null,{"$f":"INPUT!W504","v":1},{"$f":"INPUT!X504","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Plant Pump Cost (no GF pumps)",null,null,null,{"$f":"'Flash Plant F2-Reference'!G67","v":{"$error":"#NUM!"}},null,null,{"$f":"'Flash Plant F2-Improved'!G67","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to Pump Cost",null,null,null,{"$f":"INPUT!R506","v":1},null,null,{"$f":"INPUT!U506","v":0},null,{"$f":"INPUT!W506","v":1},{"$f":"INPUT!X506","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated NCG Removal System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G68","v":-426.59126796913756},null,null,{"$f":"'Flash Plant F2-Improved'!G68","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to NCG Removal Cost",null,null,null,{"$f":"INPUT!R508","v":1},null,null,{"$f":"INPUT!U508","v":0},null,{"$f":"INPUT!W508","v":1},{"$f":"INPUT!X508","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated H2S Abatement System Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!G69","v":-535.36448038577316},null,null,{"$f":"'Flash Plant F2-Improved'!G69","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment to H2S Abatement Sys Cost",null,null,null,{"$f":"INPUT!R510","v":1},null,null,{"$f":"INPUT!U510","v":0},null,{"$f":"INPUT!W510","v":1},{"$f":"INPUT!X510","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"INPUT!R512","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"INPUT!R513","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated installation multiplier -direct costs",null,null,null,{"$f":"'Flash Plant F2-Reference'!E82","v":{"$error":"#NUM!"}},null,null,{"$f":"'Flash Plant F2-Improved'!E82","v":{"$error":"#NUM!"}}]
[{"$f":"IF(T515=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated installation multiplier?",null,null,null,{"$f":"INPUT!R515","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If No, input installation multiplier",null,null,null,{"$f":"INPUT!R516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation multiplier used for direct costs",null,null,null,{"$f":"IF('Input A1'!A515=1,T514,T516)","v":{"$error":"#NUM!"}},null,{"$f":"INPUT!T517","v":0},{"$f":"IF(A515=1,W514,T517)*V517","v":{"$error":"#NUM!"}},null,{"$f":"INPUT!W517","v":0},{"$f":"INPUT!X517","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs",null,null,null,{"$f":"INPUT!R518","v":0}]
[{"$f":"IF(T519=G8,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input indirect plant costs as fixed value or % of plant total direct cost?",null,null,null,{"$f":"INPUT!R519","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted Fixed Indirect Plant Cost",null,null,null,{"$f":"INPUT!R520","v":0},null,null,{"$f":"INPUT!U520","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,{"$f":"INPUT!R521","v":0.12},null,{"$f":"INPUT!T521","v":0},{"$f":"T521*V521","v":0},null,{"$f":"INPUT!W521","v":0.12},{"$f":"INPUT!X521","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect plant cost used",null,null,null,{"$f":"IF(T519=\"Fixed\",T520,T521*'Flash Plant F2-Reference'!E85)","v":{"$error":"#NUM!"}},null,null,{"$f":"IF(T519=\"Fixed\",W520,W521*'Flash Plant F2-Improved'!E85)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Y519=\"Fixed\",Y520,Y521*'Flash Plant F2-P10%'!E85)","v":{"$error":"#NUM!"}},{"$f":"IF(T519=\"Fixed\",Z520,Z521*'Flash Plant F2-P90%'!E85)","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equipment Multiplier",null,null,null,{"$f":"'Flash Plant F2-Reference'!E88","v":{"$error":"#NUM!"}},null,null,{"$f":"'Flash Plant F2-Improved'!E88","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E88","v":{"$error":"#NUM!"}},{"$f":"'Flash Plant F2-P90%'!E88","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Flash Plant Cost",null,null,null,{"$f":"'Flash Plant F2-Reference'!E89","v":{"$error":"#NUM!"}},null,null,{"$f":"'Flash Plant F2-Improved'!E89","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E89","v":{"$error":"#NUM!"}},{"$f":"'Flash Plant F2-P90%'!E89","v":{"$error":"#NUM!"}}]
[{"$f":"IF(T525=G$1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,{"$f":"INPUT!R525","v":"Yes"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If N (no), enter values",null,null,null,{"$f":"INPUT!R526","v":0},null,{"$f":"INPUT!T526","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Plant Cost Used",null,null,null,{"$f":"IF('Input A1'!A525=0,T526,T524)","v":{"$error":"#NUM!"}},null,null,{"$f":"IF(A525=0,V526*T527,W524)","v":{"$error":"#DIV/0!"}},null,{"$f":"INPUT!W527","v":{"$error":"#NUM!"}},{"$f":"INPUT!X527","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496*T516*(1+T521)","v":{"$error":"#NUM!"}},null,null,{"$f":"W496*V517*(1+W521)","v":{"$error":"#DIV/0!"}},null,{"$f":"Y496*Y516*(1+Y521)","v":{"$error":"#NUM!"}},{"$f":"Z496*Z516*(1+Z521)","v":{"$error":"#NUM!"}}]

{"sheet":"Summary A1","index":20,"n_rows":320,"n_cols":20,"rows_kept":320,"cut":false,"hidden":true,"merged":[[29,5,29,9],[20,5,20,12]]}
[]
[null,null,null,null,null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"GETEM  -  SUMMARY WORKSHEET"]
[null,"Flash (0) or Binary (1)",null,null,null,"HIGH-LEVEL SUMMARY",null,"Reference Case",null,"Improved Scenario",null,"10% Scenario Hydrothermal Case C","90% Scenario Hydrothermal Case C"]
[null,null,null,null,null,"TECHNOLOGY YEAR",null,{"$f":"'Input A1'!T35","v":2012}]
[{"$f":"'Input A1'!A48","v":0},"Method used for LCOE calc",null,null,null,"COST OF ELECTRICITY","cent / kWh",{"$f":"IF(A24=0,'EERE COE'!D124*100,IF(A276=0,'LCOE Flash'!D15,'LCOE Binary'!D15))","v":77.533306814238927},null,{"$f":"IF(A24=0,'EERE COE'!D268*100,IF(A276=0,'LCOE Flash'!D16,'LCOE Binary'!D16))","v":20.224145996724065},null,{"$f":"IF(A24=0,'EERE COE 10-90'!D124*100,IF(A276=0,'LCOE Flash 10-90s'!D15,'LCOE Binary 10-90s'!D15))","v":77.533306814238927},{"$f":"IF(A24=0,'EERE COE 10-90'!D268*100,IF(A276=0,'LCOE Flash 10-90s'!D16,'LCOE Binary 10-90s'!D16))","v":110.46039287409791}]
[{"$f":"'Input A1'!A75","v":1},"EGS (1) or Hydro (0)",null,null,null,"RESOURCE TYPE",null,{"$f":"IF(A25=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,null,null,null,null,"CONVERSION SYSTEM",null,{"$f":"IF(A276=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,null,null,null,null,"POWER SALES","kW",{"$f":"H279*1000","v":10000},null,{"$f":"J279*1000","v":25000},null,{"$f":"L279*1000","v":10000},10000]
[null,null,null,null,null,null,"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0},"note"]
[]
[null,null,null,null,null,"The sidebar to the left allows one to expand or collapse each section of the Input.  Use the ' + ' to expand; the ' - ' to collapse.",null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O304)","v":0},{"$f":"SUM(P50:P304)","v":-330017759.30918825},null,{"$f":"SUM(R50:R304)","v":37029504.724175498}]
[null,null,null,null,null,"SUMMARY of PROJECT PHASES & SCENARIOS"]
[null,null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,null,"Year of Scenario Estimate Dollars",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,null,null,null,"Method Used to Determine Generation Costs",null,{"$f":"'Input A1'!T48","v":"EERE Approach"}]
[null,null,null,null,null,"Discount Rate by Project Phase"]
[null,null,null,null,null,"Exploration",null,{"$f":"'Input A1'!T62","v":0.3},null,{"$f":"'Input A1'!W62","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Confirmation",null,{"$f":"'Input A1'!T63","v":0.3},null,{"$f":"'Input A1'!W63","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Well Field Development (&Stimulation)",null,{"$f":"'Input A1'!T64","v":0.15},null,{"$f":"'Input A1'!W64","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Power Plant Construction",null,{"$f":"'Input A1'!T65","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W65","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Plant Operation",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,null,null,"Project Phase Duration"]
[null,null,null,null,null,"Exploration","yr",{"$f":"'Input A1'!T52","v":1},null,{"$f":"'Input A1'!W52","v":1},null,{"$f":"'Input A1'!Y52","v":1},{"$f":"'Input A1'!Z52","v":1}]
[null,null,null,null,null,"Confirmation","yr",{"$f":"'Input A1'!T53","v":1.5},null,{"$f":"'Input A1'!W53","v":1},null,{"$f":"'Input A1'!Y53","v":1.5},{"$f":"'Input A1'!Z53","v":1.5}]
[null,null,null,null,null,"Well Field Development (&Stimulation)","yr",{"$f":"'Input A1'!T55","v":2},null,{"$f":"'Input A1'!W55","v":1.5},null,{"$f":"'Input A1'!Y55","v":2},{"$f":"'Input A1'!Z55","v":2}]
[null,null,null,null,null,"Power Plant","yr",{"$f":"'Input A1'!T56","v":2},null,{"$f":"'Input A1'!W56","v":1.5},null,{"$f":"'Input A1'!Y56","v":2},{"$f":"'Input A1'!Z56","v":2}]
[null,null,null,null,null,"Project/Plant Life","yr",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,{"$f":"'Input A1'!Y46","v":20},{"$f":"'Input A1'!Z46","v":20}]
[null,null,null,null,null,"Plant Utilization Factor",null,{"$f":"'Input A1'!T40","v":0.95},null,{"$f":"'Input A1'!W40","v":0.95},null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,null,null,null,null,"RESOURCE DEFINITION"]
[null,null,null,null,null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"}]
[null,null,null,null,null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":100},null,{"$f":"'Resource A1'!E7","v":100},null,{"$f":"'Resource A1'!G7","v":100},{"$f":"'Resource A1'!H7","v":100},null,{"$f":"H50-L50","v":0},{"$f":"H50-M50","v":0},null,{"$f":"H50-J50","v":0},{"$f":"L50-M50","v":0},{"$f":"J50-M50","v":0}]
[null,null,null,null,null,null,"F",{"$f":"'Resource A1'!D8","v":212},null,{"$f":"'Resource A1'!E8","v":212},null,{"$f":"'Resource A1'!G8","v":212},{"$f":"'Resource A1'!H8","v":212},null,{"$f":"H51-L51","v":0},0,null,{"$f":"H51-J51","v":0},{"$f":"L51-M51","v":0},{"$f":"J51-M51","v":0}]
[null,null,null,null,null,"Resource Depth Used","m",{"$f":"'Resource A1'!D9","v":2000},null,{"$f":"'Resource A1'!E9","v":2000},null,{"$f":"'Resource A1'!G9","v":2000},{"$f":"'Resource A1'!H9","v":2000},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"ft",{"$f":"'Resource A1'!D10","v":6561.66},null,{"$f":"'Resource A1'!E10","v":6561.66},null,{"$f":"'Resource A1'!G10","v":6561.66},{"$f":"'Resource A1'!H10","v":6561.66},null,0,0,null,0,0,0]
[null,null,null,null,null,"Earth Temperature Gradient","C/m",{"$f":"'Resource A1'!D51","v":4.4200000000000003E-2},"note",{"$f":"'Resource A1'!E51","v":4.4200000000000003E-2},null,{"$f":"'Resource A1'!G51","v":4.4200000000000003E-2},{"$f":"'Resource A1'!H51","v":4.4200000000000003E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,null,"F/ ft",{"$f":"'Resource A1'!D52","v":2.4249961137882792E-2},null,{"$f":"'Resource A1'!E52","v":2.4249961137882792E-2},null,{"$f":"'Resource A1'!G52","v":2.4249961137882792E-2},{"$f":"'Resource A1'!H52","v":2.4249961137882792E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Geofluid Temperature Loss in Well","C",{"$f":"'Reservoir A2'!D459","v":1.3758910283084131},null,{"$f":"'Reservoir A2'!G464","v":0.55411091565070414},null,{"$f":"'Reservoir A2'!J464","v":1.3758910283084131},{"$f":"'Reservoir A2'!M459","v":1.3758910283084131},null,0,0,null,0.82178011265770901,{"$f":"L56-M56","v":0},-0.82178011265770901]
[null,null,null,null,null,null,"F",{"$f":"H56*1.8","v":2.4766038509551436},null,{"$f":"J56*1.8","v":0.99739964817126747},null,{"$f":"L56*1.8","v":2.4766038509551436},{"$f":"M56*1.8","v":2.4766038509551436},null,0,0,null,1.4792042027838761,0,-1.4792042027838761]
[null,null,null,null,null,"RESOURCE EXPLORATION",null,{"$f":"H82","v":4518958.0812802445},null,{"$f":"J82","v":2364038.1461526831},null,{"$f":"L82","v":4518958.0812802445},{"$f":"M82","v":4580299.5222306941},null,{"$f":"H58-L58","v":0},-61341.440950449556,null,2154919.9351275614,-61341.440950449556,-2216261.376078011]
[null,null,null,null,null,"Project Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Project Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Resource Potential Discovered","MW",{"$f":"'Input A1'!T82","v":300},null,{"$f":"'Input A1'!W82","v":300},null,{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!T82","v":300},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A83","v":1},"Proportion Expl cost - Y(0), N(1)",null,null,null,"Exploration Costs Proportioned with Resource Potential",null,{"$f":"'Input A1'!T83","v":"No"},null,{"$f":"H62","v":"No"},null,{"$f":"H62","v":"No"},{"$f":"H62","v":"No"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Plant Power Output","MW",{"$f":"H295/1000","v":13.493881099907391},null,{"$f":"J295/1000","v":35.617747929255991},null,{"$f":"L295/1000","v":13.493881099907391},{"$f":"M295/1000","v":16.110773028665985},null,{"$f":"H63-L63","v":0},-2.6168919287585943,null,-22.1238668293486,-2.6168919287585943,19.506974900590006]
[null,null,null,null,null,"Number of Exploration Sites Evaluated",null,{"$f":"'Input A1'!T85","v":3},null,{"$f":"'Input A1'!W85","v":2},null,{"$f":"'Input A1'!Y85","v":3},{"$f":"'Input A1'!Z85","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Cost of non-drilling activities per site",null,{"$f":"'Input A1'!F84","v":250000},null,{"$f":"'Input A1'!H84","v":150000},null,{"$f":"'Input A1'!Y89","v":250000},{"$f":"'Input A1'!Z89","v":250000},null,0,0,null,100000,0,-100000]
[null,null,null,null,null,"Permitting cost for non-drilling activities per site",null,{"$f":"'Input A1'!T86","v":60000},null,{"$f":"'Input A1'!W86","v":60000},null,{"$f":"'Input A1'!T86","v":60000},{"$f":"'Input A1'!T86","v":60000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Lease Size","acre",{"$f":"'lease size'!D17","v":1482.6346880040771},null,{"$f":"'lease size'!E17","v":1534.1810256151787},null,{"$f":"'lease size'!F17","v":1482.6346880040771},{"$f":"'lease size'!G17","v":2504.9920371782346}]
[null,null,null,null,null,"Leasing Costs per site",null,{"$f":"H67*'Input A1'!T156","v":44479.040640122315},null,{"$f":"J67*'Input A1'!W156","v":46025.430768455357},null,{"$f":"L67*'Input A1'!Y156","v":44479.040640122315},{"$f":"M67*'Input A1'!Z156","v":75149.761115347035},null,null,null,null,null,-30670.72047522472,-29124.330346891678]
[null,null,null,null,null,"Number of sites where Exploration Drilling is Done","per project",{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T153)","v":2},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W153)","v":1.5},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Y153)","v":2},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!Z153)","v":2},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Site Exploration Drilling Costs (if drilled)",null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!T154)","v":1500000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!W154)","v":1000000},null,{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Y154)","v":1500000},{"$f":"IF('Input A1'!$A153=1,0,'Input A1'!Z154)","v":1500000}]
[null,null,null,null,null,"Permitting cost for Exploration/Confirmation Drilling per site",null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!W155)","v":250000},null,{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},{"$f":"IF('Input A1'!$A152=1,0,'Input A1'!T155)","v":250000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Costs incurred during drilling",null,{"$f":"'Input A1'!T157","v":0},null,{"$f":"'Input A1'!W157","v":0},null,{"$f":"'Input A1'!T157","v":0},{"$f":"'Input A1'!T157","v":0},null,null,null,null,0,0,0]
[0,"ExpW full size - N(0), Y(1)",null,null,null,"# Successful Exploration Wells Supporting Fluid Production to Plant",null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},null,{"$f":"IF(A73=1,1,0)","v":0},{"$f":"IF(A73=1,1,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Exploration Well Depth","ft",{"$f":"H53","v":6561.66},null,{"$f":"H53","v":6561.66},null,null,null,null,null,null,null,0,0,6561.66]
[null,null,null,null,null,"Estimated Exploration Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A152","v":0},"Drill ExpW - Y(0), N(1)",null,null,null,"Total Exploration Drilling Costs ",null,{"$f":"IF($A76=1,0,H69*H70)","v":3000000},null,{"$f":"IF($A76=1,0,J69*J70)","v":1500000},null,{"$f":"IF($A76=1,0,L69*L70)","v":3000000},{"$f":"IF($A76=1,0,M69*M70)","v":3000000},null,0,0,null,1500000,0,-1500000]
[null,null,null,null,null,"Total Exploration Non-Drilling Costs Used",null,{"$f":"H65*H64+H69*H72","v":750000},null,{"$f":"J65*J64+J69*J72","v":300000},null,{"$f":"L65*L64+L69*L72","v":750000},{"$f":"M65*M64+M69*M72","v":750000},null,0,0,null,450000,0,-450000]
[null,null,null,null,null,"Permitting Costs for all Exploration Activities ",null,{"$f":"H64*H66+MAX(H69,H85)*H71","v":680000},null,{"$f":"J64*J66+MAX(J69,J85)*J71","v":495000},null,{"$f":"L64*L66+MAX(L69,L85)*L71","v":680000},{"$f":"M64*M66+MAX(M69,M85)*M71","v":680000},null,0,0,null,185000,0,-185000]
[null,null,null,null,null,"Leasing Costs",null,{"$f":"H68*MAX(H69,H85)","v":88958.081280244631},null,{"$f":"J68*MAX(J69,J85)","v":69038.146152683039},null,{"$f":"L68*MAX(L69,L85)","v":88958.081280244631},{"$f":"M68*MAX(M69,M85)","v":150299.52223069407},null,null,null,null,null,-61341.44095044944,-81261.376078011031]
[null,null,null,null,null,"Total Lease Acreage for Successful Project","acre",{"$f":"'lease size'!D19","v":2965.2693760081543},null,{"$f":"'lease size'!E19","v":2301.2715384227681},null,{"$f":"'lease size'!F19","v":2965.2693760081543},{"$f":"'lease size'!G19","v":5009.9840743564691}]
[null,null,null,null,null,"Ratio of Exploration Costs if Proportioned (else 1)",null,{"$f":"IF(A62=1,1,H63/H61)","v":1},null,{"$f":"IF($A62=1,1,J63/J61)","v":1},null,{"$f":"IF($A62=1,1,L63/L61)","v":1},1,null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Exploration Costs",null,{"$f":"SUM(H76:H79)*H81","v":4518958.0812802445},null,{"$f":"SUM(J76:J79)*J81","v":2364038.1461526831},null,{"$f":"SUM(L76:L79)*L81","v":4518958.0812802445},{"$f":"SUM(M76:M79)*M81","v":4580299.5222306941},null,0,-61341.440950449556,null,2154919.9351275614,-61341.440950449556,-2216261.376078011]
[null,null,null,null,null,"RESOURCE CONFIRMATION",null,{"$f":"H105","v":25813084.624952629},null,{"$f":"J105","v":6516822.566654034},null,{"$f":"L105","v":25813084.624952629},25813084.624952629,null,0,0,null,19296262.058298595,0,-19296262.058298595]
[null,null,null,null,null,"Confirmation Scenario",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Number of Confirmation Sites",null,{"$f":"'Input A1'!T159","v":1.5},null,{"$f":"INPUT!U159","v":1},null,{"$f":"'Input A1'!Y159","v":1.5},{"$f":"'Input A1'!Z159","v":1.5},null,0,0,null,0.5,0,-0.5]
[null,null,null,null,null,"Number of Wells Drilled at each 'Unsuccessful Site'",null,{"$f":"'Input A1'!T161","v":1.5},null,{"$f":"'Input A1'!W161","v":0},null,{"$f":"'Input A1'!T161","v":1.5},{"$f":"'Input A1'!T161","v":1.5},null,0,0,null,1.5,0,-1.5]
[null,null,null,null,null,"Number of Stimulations at Unsuccessful Sites",null,{"$f":"(H85-1)","v":0.5},null,{"$f":"(J85-1)","v":0},null,{"$f":"(L85-1)","v":0.5},{"$f":"(M85-1)","v":0.5}]
[null,null,null,null,null,"Number of Confirmation Well is Based on ",null,{"$f":"'Input A1'!T163","v":"Well Count"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A163","v":0},"Well Count (0), Prod Capacity (1)",null,null,null,"Production Capacity to be Confirmed",null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!W165)","v":"NA"},null,{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"},{"$f":"IF($A89=0,\"NA\",'Input A1'!T165)","v":"NA"}]
[null,null,null,null,null,"Production Capacity per Well",null,{"$f":"H279/H112","v":0.4658755838809035},null,{"$f":"J279/J112","v":1.0999353869099922},null,{"$f":"L279/L112","v":0.4658755838809035},{"$f":"M279/M112","v":0.27314200302724806}]
[null,null,null,null,null,"Confirmation Drilling Success Rate at Successful Site",null,{"$f":"'Input A1'!T162","v":1},null,{"$f":"'Input A1'!W162","v":1},null,{"$f":"'Input A1'!Y162","v":1},{"$f":"'Input A1'!Z162","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost per Confirmation Well",null,{"$f":"'Input A1'!T170*'Summary A1'!H109","v":5412846.8888768582},null,{"$f":"'Input A1'!W172","v":2706423.4444384291},null,{"$f":"'Input A1'!Y170*'Summary A1'!L109","v":5412846.8888768582},{"$f":"'Input A1'!Z170*'Summary A1'!M109","v":5412846.8888768582},null,0,0,null,2706423.4444384291,0,-2706423.4444384291]
[null,null,null,null,null,"# of Confirmation Wells Drilled",null,{"$f":"(H96)/H91+(H85-1)*H86","v":3.75},null,{"$f":"(J96)/J91+(J85-1)*J86","v":2},null,{"$f":"(L96)/L91+(L85-1)*L86","v":3.75},{"$f":"(M96)/M91+(M85-1)*M86","v":3.75},null,0,0,null,1.75,0,-1.75]
[null,null,null,null,null,"Are successful confirmation wells stimulated?",null,{"$f":"'Input A1'!T181","v":"Yes"},null,{"$f":"H94","v":"Yes"},null,{"$f":"H94","v":"Yes"},{"$f":"H94","v":"Yes"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A181","v":1},"stimulate ConfirmW - N(0), Y(1)",null,null,null,"Stimulation Cost per Injection Well",null,{"$f":"IF(A95=0,0,'Input A1'!T183)","v":2500000},null,{"$f":"IF(A95=0,0,'Input A1'!W183)","v":500000},null,{"$f":"IF(A95=0,0,'Input A1'!Y183)","v":2500000},{"$f":"IF(A95=0,0,'Input A1'!Z183)","v":2500000},null,0,0,null,2000000,0,-2000000]
[null,null,null,null,null,"# of Successful Confirmation Wells",null,{"$f":"IF($A89=0,'Input A1'!T164,H89*H279/H90)","v":3},null,{"$f":"IF($A89=0,'Input A1'!W164,J89*J279/J90)","v":2},null,{"$f":"IF($A89=0,'Input A1'!Y164,L89*L279/L90)","v":3},{"$f":"IF($A89=0,'Input A1'!Z164,M89*M279/M90)","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"Production Capacity Confirmed","MW",{"$f":"H96*H90","v":1.3976267516427106},null,{"$f":"J96*J90","v":2.1998707738199843},null,{"$f":"L96*L90","v":1.3976267516427106},{"$f":"M96*M90","v":0.81942600908174423},null,{"$f":"H97-L97","v":0},{"$f":"H97-M97","v":0.57820074256096632},null,-0.80224402217727375,0.57820074256096632,1.3804447647382401]
[null,null,null,null,null,null,"% of total",{"$f":"H97/H279","v":0.13976267516427104},null,{"$f":"J97/J279","v":8.7994830952799377E-2},null,{"$f":"L97/L279","v":0.13976267516427104},{"$f":"M97/M279","v":8.1942600908174429E-2},null,0,5.7820074256096615E-2,null,5.1767844211471667E-2,5.7820074256096615E-2,6.0522300446249483E-3]
[null,null,null,null,null,"Estimated Confirmation Costs",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Confirmation Drilling Costs",null,{"$f":"H93*H92","v":20298175.833288219},null,{"$f":"J93*J92","v":5412846.8888768582},null,{"$f":"L93*L92","v":20298175.833288219},20298175.833288219,null,0,0,null,14885328.94441136,0,-14885328.94441136]
[null,null,null,null,null,"Stimulation Cost",null,{"$f":"H95*H96*(H114/(H112+H114))+H95*H87","v":3750000},null,{"$f":"J95*J96*(J114/(J112+J114))+J95*J87","v":333333.33333333331},null,{"$f":"L95*L96*(L114/(L112+L114))+L95*L87","v":3750000},{"$f":"M95*M96*(M114/(M112+M114))+M95*M87","v":3750000},null,0,0,null,3416666.6666666665,0,-3416666.6666666665]
[{"$f":"'Input A1'!A175","v":1},"ND Confirmation - fixed (0), % (1)",null,null,null,"Other Confirmation Non-Drilling Costs",null,{"$f":"H100*'Input A1'!T179","v":1014908.791664411},null,{"$f":"J100*'Input A1'!W179","v":270642.34444384294},null,{"$f":"L100*'Input A1'!T179","v":1014908.791664411},{"$f":"M100*'Input A1'!T179","v":1014908.791664411},null,0,0,null,744266.44722056808,0,-744266.44722056808]
[null,null,null,null,null,"Permitting Costs for Confirmation Activities",null,{"$f":"'Input A1'!T174*H85","v":0},null,{"$f":"'Input A1'!W174*J85","v":0},null,{"$f":"'Input A1'!T174*L85","v":0},{"$f":"'Input A1'!T174*M85","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Well Testing",null,{"$f":"'Input A1'!T186","v":750000},null,{"$f":"'Input A1'!W186","v":500000},null,{"$f":"'Input A1'!T186","v":750000},{"$f":"'Input A1'!T186","v":750000},null,0,0,null,250000,0,-250000]
[null,null,null,null,null,"Total Cost",null,{"$f":"SUM(H100:H104)","v":25813084.624952629},null,{"$f":"SUM(J100:J104)","v":6516822.566654034},null,{"$f":"SUM(L100:L104)","v":25813084.624952629},25813084.624952629,null,0,0,null,19296262.058298595,0,-19296262.058298595]
[null,null,null,null,null,"WELL FIELD DEVELOPMENT (w/o STIMULATION)",null,{"$f":"H131","v":150776296.19297132},null,{"$f":"J131","v":92126269.749249399},null,{"$f":"L131","v":150776296.19297132},{"$f":"M131","v":265940815.36137295},null,{"$f":"H106-L106","v":0},-115164519.16840163,null,58650026.44372192,-115164519.16840163,-173814545.61212355]
[null,null,null,null,null,"Well Field Development Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Cost Based on",null,{"$f":"'Input A1'!T197","v":"Cost Curves"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Cost per Production Well",null,{"$f":"'Input A1'!T225","v":4510705.740730715},null,{"$f":"'Input A1'!W225","v":2255352.8703653575},null,{"$f":"'Input A1'!Y225","v":4510705.740730715},{"$f":"'Input A1'!Z225","v":4510705.740730715},null,0,0,null,2255352.8703653575,0,-2255352.8703653575]
[null,null,null,null,null,"Cost per Injection Well",null,{"$f":"'Input A1'!T228","v":4510705.740730715},null,{"$f":"'Input A1'!W228","v":2255352.8703653575},null,{"$f":"'Input A1'!Y228","v":4510705.740730715},{"$f":"'Input A1'!Z228","v":4510705.740730715},null,0,0,null,2255352.8703653575,0,-2255352.8703653575]
[null,null,null,null,null,"Ratio of Injection to Production Wells",null,{"$f":"'Input A1'!T194","v":0.5},null,{"$f":"'Input A1'!W194","v":0.5},null,{"$f":"'Input A1'!Y194","v":0.5},{"$f":"'Input A1'!Z194","v":0.5},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Wells Required",null,{"$f":"IF($A$276=1,H294,H311)","v":21.46495834080114},null,{"$f":"IF($A$276=1,J294,J311)","v":22.728607786891533},null,{"$f":"IF($A$276=1,L294,L311)","v":21.46495834080114},{"$f":"IF($A$276=1,M294,M311)","v":36.610993143381251},null,0,-15.146034802580111,null,-1.263649446090394,-15.146034802580111,-13.882385356489717]
[null,null,null,null,null,"Number of Successful Exploration & Confirmation Wells Used",null,{"$f":"H96+H73","v":3},null,{"$f":"J96+J73","v":2},null,{"$f":"L96+L73","v":3},{"$f":"M96+M73","v":3},null,0,0,null,1,0,-1]
[null,null,null,null,null,"# of Injection Wells Drilled",null,{"$f":"IF(H113>(1+H111)*H112,0,IF(H113>H112,H111*H112-(H113-H112),H111*H112))","v":10.73247917040057},null,{"$f":"IF(J113>(1+J111)*J112,0,IF(J113>J112,J111*J112-(J113-J112),J111*J112))","v":11.364303893445767},null,{"$f":"IF(L113>(1+L111)*L112,0,IF(L113>L112,L111*L112-(L113-L112),L111*L112))","v":10.73247917040057},{"$f":"IF(M113>(1+M111)*M112,0,IF(M113>M112,M111*M112-(M113-M112),M111*M112))","v":18.305496571690625},null,0,-7.5730174012900555,null,-0.63182472304519699,{"$f":"L114-M114","v":-7.5730174012900555},{"$f":"J114-M114","v":-6.9411926782448585}]
[null,null,null,null,null,"# of Production Wells Drilled (including spares and dry holes)",null,{"$f":"IF(H116+H117+H118>0,H116+H117+H118,0)","v":18.46495834080114},null,{"$f":"IF(J116+J117+J118>0,J116+J117+J118,0)","v":20.728607786891533},null,{"$f":"IF(L116+L117+L118>0,L116+L117+L118,0)","v":18.46495834080114},{"$f":"IF(M116+M117+M118>0,M116+M117+M118,0)","v":33.610993143381251},null,0,-15.146034802580111,null,-2.263649446090394,-15.146034802580111,-12.882385356489717]
[null,null,null,null,null,"# of Spare Production Wells",null,{"$f":"'Input A1'!T190","v":0},null,{"$f":"'Input A1'!W190","v":0},null,{"$f":"H116","v":0},{"$f":"H116","v":0},null,{"$f":"H116-L116","v":0},{"$f":"H116-M116","v":0},null,{"$f":"H116-J116","v":0},0,0]
[null,null,null,null,null,"# of Dry Holes (Unusable)",null,{"$f":"(1-'Input A1'!T189)*('Summary A1'!H114+'Summary A1'!H118)","v":0},null,{"$f":"(1-'Input A1'!W189)*('Summary A1'!J114+'Summary A1'!J118)","v":0},null,{"$f":"(1-'Input A1'!Y189)*('Summary A1'!L114+'Summary A1'!L118)","v":0},{"$f":"(1-'Input A1'!Z189)*('Summary A1'!M114+'Summary A1'!M118)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"# of Production Successful Wells Drilled in This Phase",null,{"$f":"IF(H112-H113>0,H112-H113,0)","v":18.46495834080114},null,{"$f":"IF(J112-J113>0,J112-J113,0)","v":20.728607786891533},null,{"$f":"IF(L112-L113>0,L112-L113,0)","v":18.46495834080114},{"$f":"IF(M112-M113>0,M112-M113,0)","v":33.610993143381251},null,0,-15.146034802580111,null,-2.263649446090394,-15.146034802580111,-12.882385356489717]
[null,null,null,null,null,"Production Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":2},null,{"$f":"H119","v":2},null,{"$f":"H119","v":2},{"$f":"H119","v":2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Injection Well Depth","km",{"$f":"'Well Field Dvlpmnt A1'!F16/3280.83","v":2},null,{"$f":"H120","v":2},null,{"$f":"H120","v":2},{"$f":"H120","v":2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Estimated Well Field Development Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Surface Equipment Costs","$/well",{"$f":"'Input A1'!T236","v":200000},null,{"$f":"'Input A1'!W236","v":200000},null,{"$f":"'Input A1'!Y232","v":200000},{"$f":"'Input A1'!Z232","v":200000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Surface Equipment Costs (production, injection & spare wells)",null,{"$f":"(H112+H114+H116)*H122","v":6439487.502240343},null,{"$f":"(J112+J114+J116)*J122","v":6818582.3360674605},null,{"$f":"(L112+L114+L116)*L122","v":6439487.502240343},10983297.943014376,null,0,-4543810.4407740328,null,-379094.83382711746,-4543810.4407740328,-4164715.6069469154]
[null,null,null,null,null,"Production Pump Cost (total)",null,{"$f":"H112*'Summary A1'!H218","v":3164629.444558545},null,{"$f":"J112*'Summary A1'!J218","v":5526445.4695233693},null,{"$f":"L112*'Summary A1'!L218","v":3164629.444558545},{"$f":"M112*'Summary A1'!M218","v":5397645.0853783041},null,0,-2233015.6408197591,null,-2361816.0249648243,-2233015.6408197591,128800.38414506521]
[null,null,null,null,null,"Injection Pump Cost",null,{"$f":"H231","v":1291306.6215318225},null,{"$f":"J231","v":2013436.2408731913},null,{"$f":"L231","v":1291306.6215318225},{"$f":"M231","v":1716015.7860768952},null,0,-424709.16454507271,null,-722129.61934136879,-424709.16454507271,297420.45479629608]
[null,null,null,null,null,"Permitting Cost (Utilization Plan) for Well Field & Power Plant",null,{"$f":"'Input A1'!T238","v":1000000},null,{"$f":"'Input A1'!W238","v":1000000},null,{"$f":"'Input A1'!Y238","v":1000000},{"$f":"'Input A1'!Z238","v":1000000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Other Well Field Development Costs (non-drilling)",null,{"$f":"(H129+H130+H123+H124+H125+H126)*'Input A1'!T237","v":7179823.6282367278},null,{"$f":"(J129+J130+J123+J124+J125+J126)*'Input A1'!W237","v":4386965.2261547325},null,{"$f":"(L129+L130+L123+L124+L125+L126)*'Input A1'!T237","v":7179823.6282367278},{"$f":"(M129+M130+M123+M124+M125+M126)*'Input A1'!T237","v":12663848.350541571},null,0,-5484024.7223048434,null,2792858.4020819953,-5484024.7223048434,-8276883.1243868386]
[null,null,null,null,null,"Subtotal - Well Field Development Costs Not Associated with Drilling or Stimulation",null,{"$f":"SUM(H123:H127)","v":19075247.196567439},null,{"$f":"SUM(J123:J127)","v":19745429.272618756},null,{"$f":"SUM(L123:L127)","v":19075247.196567439},31760807.165011145,null,0,-12685559.968443707,null,-670182.07605131716,-12685559.968443707,{"$f":"J128-M128","v":-12015377.892392389}]
[null,null,null,null,null,"Subtotal - Production Well Drilling Cost",null,{"$f":"H109*H115","v":83289993.590205193},null,{"$f":"J109*J115","v":46750325.070843518},null,{"$f":"L109*L115","v":83289993.590205193},{"$f":"M109*M115","v":151609299.7235105},null,0,-68319306.133305311,null,36539668.519361675,-68319306.133305311,{"$f":"J129-M129","v":-104858974.65266699}]
[null,null,null,null,null,"Subtotal - Injection Well Drilling Cost",null,{"$f":"H110*H114","v":48411055.406198673},null,{"$f":"J110*J114","v":25630515.405787118},null,{"$f":"L110*L114","v":48411055.406198673},{"$f":"M110*M114","v":82570708.472851321},null,0,-34159653.066652648,null,22780540.000411555,-34159653.066652648,-56940193.067064203]
[null,null,null,null,null,"Total Well Field Development Costs (exclusive of Stimulation)",null,{"$f":"SUM(H128:H130)","v":150776296.19297132},null,{"$f":"SUM(J128:J130)","v":92126269.749249399},null,{"$f":"SUM(L128:L130)","v":150776296.19297132},265940815.36137295,null,0,-115164519.16840163,null,58650026.44372192,-115164519.16840163,-173814545.61212355]
[null,null,null,null,null,"RESERVOIR DEFINITION",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Well Flow Rate",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"'Input A1'!C241","v":40},null,{"$f":"H134*'Input A1'!V$241","v":100},null,{"$f":"'Input A1'!Y241","v":40},{"$f":"'Input A1'!Z241","v":40},null,0,0,null,-60,0,60]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"'Input A1'!E241","v":317465.27999999997},null,{"$f":"H135*'Input A1'!V$241","v":793663.2},null,{"$f":"L134*'Input A1'!E240","v":317465.27999999997},{"$f":"M134*'Input A1'!E240","v":317465.27999999997},null,0,0,null,-476197.92,0,476197.92]
[null,null,null,null,null,"Production Well Flow Rate","gpm",{"$f":"'Input A1'!G241","v":661.56559415546826},null,{"$f":"H136*'Input A1'!V$241","v":1653.9139853886707},null,{"$f":"L135*'Input A1'!G240","v":661.56559415546826},{"$f":"M135*'Input A1'!G240","v":661.56559415546826},null,0,0,null,-992.34839123320239,0,992.34839123320239]
[{"$f":"'Input A1'!A75","v":1},{"$f":"'Input A1'!A398","v":1},{"$f":"'Input A1'!A283","v":1},null,null,"Subsurface Water Loss",null,{"$f":"IF(A137=0,0,'Input A1'!T282)","v":0.05},null,{"$f":"IF(A137=0,0,'Input A1'!W282)","v":1.0000000000000002E-2},null,{"$f":"'Input A1'!Y282","v":0.05},{"$f":"'Input A1'!Z282","v":0.05},null,0,0,null,0.04,0,-0.04]
[{"$f":"IF(A137=1,H137*H143,0)","v":340718.95049253845},{"$f":"IF(A137=1,J137*J143,0)","v":180388.59587689253},{"$f":"IF(A137=1,L137*L143,0)","v":340718.95049253845},{"$f":"IF(A137=1,M137*M143,0)","v":581135.95946708042},null,"Flash Steam Cycle Water Losses",null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Reference'!D134)","v":0},null,{"$f":"IF($B$137=1,0,'Flash Plant F1- Improved'!D134)","v":0},null,{"$f":"IF($B$137=1,0,'Flash Plant F1-P10%'!D134)","v":0},{"$f":"IF($B$137=1,0,'Flash Plant F1-P90%'!D134)","v":0},null,null,null,null,0,0,0]
[{"$f":"IF(AND($C137=1,$B137=0),H138*H143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),J138*J143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),L138*L143,0)","v":0},{"$f":"IF(AND($C137=1,$B137=0),M138*M143,0)","v":0},null,"Injection Well Flow Rate","kg/s",{"$f":"(1+A$140+A$141)*H134*1/H$111","v":84},null,{"$f":"(1+B$140+B$141)*J134*1/J$111","v":202},null,{"$f":"(1+C$140+C$141)*L134*1/L$111","v":84},84,null,0,0,null,-118,0,118]
[{"$f":"IF($A137=1,H137,0)","v":0.05},{"$f":"IF($A137=1,J137,0)","v":1.0000000000000002E-2},{"$f":"IF($A137=1,L137,0)","v":0.05},{"$f":"IF($A137=1,M137,0)","v":0.05},null,"Injection Well Flow Rate","lb/hr",{"$f":"(1+A$140+A$141)*H135*1/H$111","v":666677.08799999999},null,{"$f":"(1+B$140+B$141)*J135*1/J$111","v":1603199.6639999999},null,666677.08799999999,666677.08799999999,null,0,0,null,-936522.57599999988,0,936522.57599999988]
[{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-H138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-J138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-L138))","v":0},{"$f":"IF(AND($A137=1,$B137=0),0,IF(AND($A137=0,$B137=0,$C137=1),0,-M138))","v":0},null,"Injection Well Flow Rate","gpm",{"$f":"(1+A$140+A$141)*H136*1/H$111","v":1389.2877477264833},null,{"$f":"(1+B$140+B$141)*J136*1/J$111","v":3340.9062504851149},null,1389.2877477264833,1389.2877477264833,null,{"$f":"H141-L141","v":0},0,null,-1951.6185027586316,0,1951.6185027586316]
[null,null,null,null,null,"Total Production Flow","kg/s",{"$f":"H134*H112","v":858.59833363204552},null,{"$f":"J134*J112","v":2272.8607786891534},null,{"$f":"L134*L112","v":858.59833363204552},{"$f":"M134*M112","v":1464.43972573525},null,0,-605.8413921032045,null,-1414.2624450571079,-605.8413921032045,808.42105295390343]
[null,null,null,null,null,"Total Production Flow","lb/hr",{"$f":"H135*H112","v":6814379.0098507684},null,{"$f":"J135*J112","v":18038859.587689251},null,{"$f":"L135*L112","v":6814379.0098507684},{"$f":"M135*M112","v":11622719.189341608},null,0,-4808340.1794908401,null,-11224480.577838482,-4808340.1794908401,6416140.3983476423]
[null,null,null,null,null,"Total Injection Flow","kg/s",{"$f":"H139*H114","v":901.52825031364785},null,{"$f":"J139*J114","v":2295.5893864760451},null,{"$f":"L139*L114","v":901.52825031364785},1537.6617120220126,null,0,-636.13346170836473,null,-1394.0611361623974,-636.13346170836473,757.92767445403251]
[null,null,null,null,null,"Total Injection Flow","lb/hr",{"$f":"H140*H114","v":7155097.9603433078},null,{"$f":"J140*J114","v":18219248.183566142},null,{"$f":"L140*L114","v":7155097.9603433078},{"$f":"M140*M114","v":12203855.14880869},null,0,-5048757.188465382,null,-11064150.223222833,-5048757.188465382,6015393.0347574521]
["note",null,null,null,null,"Reservoir Stimulation",null,{"$f":"H158","v":25547757.822301496},null,{"$f":"J158","v":5616259.5440590279},null,{"$f":"L158","v":25547757.822301496},45426928.50068789,null,null,null,null,19931498.278242469,-19879170.678386394,-39810668.956628859]
[{"$f":"'Input A1'!A243","v":1},"wells stimulated N(0), Y(1)",null,null,null,"Are Wells Stimulated?",null,{"$f":"'Input A1'!T243","v":"Yes"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"J147-M147","v":0}]
[{"$f":"'Input A1'!A244","v":0},"input (0) or calc (1) stimulation $$",null,null,null,"Stimulation Cost an Inputted or Calculated Value?",null,{"$f":"'Input A1'!T244","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Surface Area Calculated","meter^2",{"$f":"IF($A$191=1,2*H183*H182*H185,\" \")","v":" "},null,{"$f":"IF($A$191=1,2*J183*J182*J185,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Surface Area Calculated","ft^2",{"$f":"IF($A$191=1,H149*3.28083^2,\" \")","v":" "},null,{"$f":"IF($A$191=1,J149*3.28083^2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Stimulation Set Up-cost",null,{"$f":"'Input A1'!T249","v":200000},null,{"$f":"'Input A1'!W249","v":200000},null,null,null,null,null,null,null,0,0,200000]
[null,null,null,null,null,"Unit cost - stimulation","$/ft^2",{"$f":"'Input A1'!T250","v":0.1},null,{"$f":"'Input A1'!W250","v":0.1},null,null,null,null,null,null,null,0,0,0.1]
[null,null,null,null,null,"# of Wells Stimulated During Well Field Development",null,{"$f":"(H118+H114)*H114/(H112+H114)","v":9.7324791704005698},null,{"$f":"(J118+J114)*J114/(J112+J114)","v":10.697637226779101},null,9.7324791704005698,17.305496571690625,null,null,null,null,-0.96515805637853092,{"$f":"L153-M153","v":-7.5730174012900555},-6.6078593449115246]
[null,null,null,null,null,"Well Stimulation Cost","$/well",{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!T246,IF($A$191=0,0,(H151+H152*H150)/H153)))","v":2500000},null,{"$f":"IF($A147=0,0,IF($A148=0,'Input A1'!W246,IF($A$191=0,0,(J151+J152*J150)/J153)))","v":500000},null,{"$f":"IF($A147=0,0,'Input A1'!Y246)","v":2500000},{"$f":"IF($A147=0,0,'Input A1'!Z246)","v":2500000},null,null,null,null,2000000,0,-2000000]
[null,null,null,null,null,"Estimated Stimulation Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Well Stimulation Cost",null,{"$f":"H153*H154","v":24331197.926001426},null,{"$f":"J153*J154","v":5348818.6133895507},null,{"$f":"L153*L154","v":24331197.926001426},{"$f":"M153*M154","v":43263741.429226562},null,null,null,null,18982379.312611874,{"$f":"L156-M156","v":-18932543.503225137},-37914922.815837011]
[null,null,null,null,null,"Other Cost",null,{"$f":"H156*'Input A1'!T237","v":1216559.8963000714},null,{"$f":"J156*'Input A1'!W237","v":267440.93066947756},null,{"$f":"L156*'Input A1'!T237","v":1216559.8963000714},{"$f":"M156*'Input A1'!T237","v":2163187.0714613283},null,null,null,null,949118.96563059383,-946627.17516125692,-1895746.1407918506]
[null,null,null,null,null,"Total Stimulation Cost",null,{"$f":"SUM(H156:H157)","v":25547757.822301496},null,{"$f":"SUM(J156:J157)","v":5616259.5440590279},null,{"$f":"SUM(L156:L157)","v":25547757.822301496},{"$f":"SUM(M156:M157)","v":45426928.50068789},null,null,null,null,19931498.278242469,-19879170.678386394,-39810668.956628859]
[null,null,null,null,null,"Hydraulic Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A254","v":0},"input (1) or calc (0) H Drwdwn",null,null,null,"Hydraulic Drawdown an Input or Calculated Value?",null,{"$f":"'Input A1'!T254","v":"Input Value"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","psi-h/ 1000lb",{"$f":"'Input A1'!C255","v":0.4},null,{"$f":"'Input A1'!V255*H161","v":0.2},null,{"$f":"'Input A1'!Y255","v":0.4},{"$f":"'Input A1'!Z255","v":0.4},null,0,0,null,0.2,0,-0.2]
[null,null,null,null,null,"Inputted Pressure Decline -Production Well","kPa-s/kg",{"$f":"'Input A1'!E255","v":21.888459615369598},null,{"$f":"'Input A1'!V255*H162","v":10.944229807684799},null,{"$f":"L161*'Input A1'!E254","v":21.888459615369598},{"$f":"M161*'Input A1'!E254","v":21.888459615369598},null,0,0,null,10.944229807684799,0,-10.944229807684799]
[null,null,null,null,null,"Ratio of Injection to Production Well Drawdown",null,{"$f":"'Input A1'!T256","v":1},null,{"$f":"'Input A1'!W256","v":1},null,{"$f":"'Input A1'!T256","v":1},{"$f":"'Input A1'!T256","v":1},null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A258","v":0},"drwdwn based on kA(0), or frac (1)",null,null,null,"Drawdown Calculated as kA (product of permeability and area) or Flow in Fracture",null,{"$f":"IF(A160=1,'Input A1'!T258,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Permeability","darcy",{"$f":"IF(A160=1,'Input A1'!T259,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!W259,0)","v":0},null,{"$f":"H165","v":0},{"$f":"H165","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"Flow Area","sq ft",{"$f":"IF(A160=1,'Input A1'!E260*'Input A1'!E261,0)","v":0},null,{"$f":"IF(A160=1,'Input A1'!I260*'Input A1'!I261,0)","v":0},null,{"$f":"H166","v":0},{"$f":"H166","v":0},null,null,null,null,0,0,0]
[null,null,null,null,null,"k*A","darcy-ft^2",{"$f":"H165*H166","v":0},null,{"$f":"J165*J166","v":0},null,0,0,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,{"$f":"H168*'Input A1'!V248","v":1000},null,1000,1000,null,null,null,null,0,0,0]
[null,null,null,null,null,"Distance Between Wells","ft",{"$f":"'Input A1'!E248","v":3280.83},null,{"$f":"H169*'Input A1'!V248","v":3280.83},null,3280.83,3280.83,null,null,null,null,0,0,0]
[null,null,null,null,null,"# Fractures",null,{"$f":"H183","v":" "},null,{"$f":"J183","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"H185","v":" "},null,{"$f":"J185","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"H184","v":" "},null,{"$f":"J184","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Effective Fracture length","m",{"$f":"IF($A$191=1,H182*'Input A1'!T275,\" \")","v":" "},null,{"$f":"IF($A$191=1,J182*'Input A1'!W275,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Reservoir Pressure Drop","psi",{"$f":"'Reservoir A1'!G70","v":126.98611199999999},"note",{"$f":"'Reservoir A1'!M70","v":158.73264},null,{"$f":"'Reservoir A1 10-90s'!G70","v":126.98611199999999},{"$f":"'Reservoir A1 10-90s'!M70","v":126.98611199999999},null,null,null,null,-31.746528000000012,0,31.746528000000012]
[null,null,null,null,null,"Reservoir Pressure Drop","bar",{"$f":"'Reservoir A1'!D70","v":8.7553864960627479},null,{"$f":"'Reservoir A1'!J70","v":10.944233120078435},null,{"$f":"'Reservoir A1 10-90s'!D70","v":8.7553864960627479},{"$f":"'Reservoir A1 10-90s'!J70","v":8.7553864960627479},null,null,null,null,-2.188846624015687,0,2.188846624015687]
[null,null,null,null,null,"Thermal Drawdown",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A264","v":0},"use calc max decline (0) or input (1)",null,null,null,"Input Maximum Temperature Decline Allowed?",null,{"$f":"IF(A177=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Calculated Maximum Temperature Decline (Entingh - NGGPP)","∆C",{"$f":" 0.21*H50-12.2","v":8.8000000000000007},"note",{"$f":" 0.21*H50-12.2","v":8.8000000000000007},null,{"$f":" 0.21*L50-12.2","v":8.8000000000000007},{"$f":" 0.21*M50-12.2","v":8.8000000000000007},null,null,null,null,0,{"$f":"L178-M178","v":0},{"$f":"J178-M178","v":0}]
[null,null,null,null,null,"Maximum Temperature Decline Allowed","∆C",{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":8.8000000000000007},null,{"$f":"IF(A177=0,H178,'Input A1'!G265)","v":8.8000000000000007},null,{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":8.8000000000000007},{"$f":"IF(A177=0,H178,'Input A1'!C265)","v":8.8000000000000007},null,0,0,null,0,0,0]
[null,null,null,null,null,"Temperature Decline Based on ",null,{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Annual Decline Rate","%/yr",{"$f":"IF($A$191=0,'Input A1'!T268,\" \")","v":5.0000000000000001E-3},null,{"$f":"IF($A$191=0,'Input A1'!W268,\" \")","v":2.5000000000000001E-3},null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,{"$f":"H181-L181","v":0},{"$f":"H181-M181","v":0},null,{"$f":"H181-J181","v":2.5000000000000001E-3},0,-2.5000000000000001E-3]
[null,null,null,null,null,"Fracture Length","m",{"$f":"IF($A191=1,'Input A1'!C248*1000/COS('Input A1'!T274*PI()/180),\"\")","v":""},null,{"$f":"IF($A191=1,'Input A1'!W248*1000/COS('Input A1'!W274*PI()/180),\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"# Fractures",null,{"$f":"IF($A191=1,'Input A1'!T273,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!W273,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Aperture","m",{"$f":"IF($A191=1,'Input A1'!C270,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G270,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Width","m",{"$f":"IF($A191=1,'Input A1'!C271,\" \")","v":" "},null,{"$f":"IF($A191=1,'Input A1'!G271,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Fracture Area","meter^2",{"$f":"IF($A191=1,H182*H185*H183*2,\"\")","v":""},null,{"$f":"IF($A191=1,J182*J185*J183*2,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[{"$f":"3.28083^2","v":10.763845488899999},null,null,null,null,"Fracture Area","ft^2",{"$f":"IF($A191=1,H186*$A187,\"\")","v":""},null,{"$f":"IF($A191=1,J186*$A187,\" \")","v":" "},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Discount Rate for Used for Makeup calculations",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,0,0,null,0,0,0]
[null,null,null,null,null,"Relative Revenue",null,{"$f":"IF($A$276=0,'Reservoir F1'!F49,IF($A$191=0,'Reservoir B1'!F49,'Reservoir B2'!F49))","v":0.85414946254120738},null,{"$f":"IF($A$276=0,'Reservoir F1'!H49,IF($A$191=0,'Reservoir B1'!H49,'Reservoir B2'!H49))","v":0.90188253333515556},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F49,IF($A$191=0,'Reservoir B1 10-90s'!F49,'Reservoir B2'!F49))","v":0.85414946254120738},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H49,IF($A$191=0,'Reservoir B1 10-90s'!H49,'Reservoir B2'!H49))","v":0.82586441308396619},null,0,{"$f":"H189-M189","v":2.8285049457241196E-2},null,-4.7733070793948174E-2,2.8285049457241196E-2,7.6018120251189369E-2]
[{"$f":"IF('Input A1'!A283=1,1,0)","v":1},"makeup CW loss - Y(1),N(0)",null,null,null,"1st Replacement","yr",{"$f":"IF($A$276=0,'Reservoir F1'!F50,IF($A$191=0,'Reservoir B1'!F50,'Reservoir B2'!F50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1'!H50,IF($A$191=0,'Reservoir B1'!H50,'Reservoir B2'!H50))","v":"NA"},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F50,IF($A$191=0,'Reservoir B1 10-90s'!F50,'Reservoir B2'!F50))","v":"NA"},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H50,IF($A$191=0,'Reservoir B1 10-90s'!H50,'Reservoir B2'!H50))","v":"NA"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A267*0","v":0},"decline rate (0) or Carslw-Jagr (1)",null,null,null,"# Reservoirs used",null,{"$f":"IF($A$276=0,'Reservoir F1'!F51,IF($A$191=0,'Reservoir B1'!F51,'Reservoir B2'!F51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1'!H51,IF($A$191=0,'Reservoir B1'!H51,'Reservoir B2'!H51))+1","v":1},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F51,IF($A$191=0,'Reservoir B1 10-90s'!F51,'Reservoir B2'!F51))+1","v":1},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H51,IF($A$191=0,'Reservoir B1 10-90s'!H51,'Reservoir B2'!H51))+1","v":1},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of discounted reservoirs",null,{"$f":"IF($A$276=0,'Reservoir F1'!F52,IF($A$191=0,'Reservoir B1'!F52,'Reservoir B2'!F52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1'!H52,IF($A$191=0,'Reservoir B1'!H52,'Reservoir B2'!H52))","v":0},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F52,IF($A$191=0,'Reservoir B1 10-90s'!F52,'Reservoir B2'!F52))","v":0},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H52,IF($A$191=0,'Reservoir B1 10-90s'!H52,'Reservoir B2'!H52))","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Σ of 1 discounted",null,{"$f":"IF($A$276=0,'Reservoir F1'!F53,IF($A$191=0,'Reservoir B1'!F53,'Reservoir B2'!F53))","v":10.8107587456596},null,{"$f":"IF($A$276=0,'Reservoir F1'!H53,IF($A$191=0,'Reservoir B1'!H53,'Reservoir B2'!H53))","v":12.608480703743428},null,{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!F53,IF($A$191=0,'Reservoir B1 10-90s'!F53,'Reservoir B2'!F53))","v":10.8107587456596},{"$f":"IF($A$276=0,'Reservoir F1 10-90s'!H53,IF($A$191=0,'Reservoir B1 10-90s'!H53,'Reservoir B2'!H53))","v":10.8107587456596},null,0,{"$f":"H193-M193","v":0},null,-1.7977219580838284,0,1.7977219580838284]
[null,null,null,null,null,"Water Makeup - Subsurface and Evaporative Cooling","$/yr",{"$f":"H199","v":2166092.0392994047},null,{"$f":"J199","v":1146805.3096092502},null,{"$f":"L199","v":2166092.0392994047},{"$f":"M199","v":3694522.9307984477},null,null,null,null,1019286.7296901545,-1528430.891499043,-2547717.6211891975]
[null,null,null,null,null,"Loss Rate (% of Injected Flow)","%",{"$f":"IF(A190=1,'Input A1'!T282,0)","v":0.05},null,{"$f":"IF(A190=1,'Input A1'!W282,0)","v":1.0000000000000002E-2},null,{"$f":"IF(A190=1,'Input A1'!Y282,0)","v":0.05},{"$f":"IF(A190=1,'Input A1'!Z282,0)","v":0.05},null,null,null,null,0.04,0,-0.04]
[null,null,null,null,null,"Makeup water cost Used","$/acre-ft",{"$f":"IF(A190=1,'Input A1'!E284,0)","v":2000},null,{"$f":"IF($A190=1,'Input A1'!I284,0)","v":2000},null,{"$f":"IF($A190=1,'Input A1'!Y284,0)","v":2000},{"$f":"IF($A190=1,'Input A1'!Z284,0)","v":2000},null,null,null,null,0,0,0]
[null,null,null,null,null,"Makeup water cost Used","$/m^3",{"$f":"IF(A190=1,'Input A1'!C284,0)","v":1.6214393192549161},null,{"$f":"IF(A190=1,'Input A1'!G284,0)","v":1.6214393192549161},null,{"$f":"L196/'Input A1'!E282","v":1.6214393192549161},{"$f":"M196/'Input A1'!E282","v":1.6214393192549161},null,null,null,null,0,0,0]
[null,null,null,null,null,"Annual Water Loss","acre-ft",{"$f":"IF($A$276=0,'O&M Cost F1'!H63,'O&M Costs B1'!H57)","v":1083.0460196497024},null,{"$f":"IF($A$276=0,'O&M Cost F1'!Q63,'O&M Costs B1'!Q57)","v":573.40265480462506},null,{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!H63,'O&M Costs B1 10-90s'!H57)","v":1083.0460196497024},{"$f":"IF($A$276=0,'O&M Cost F1 10-90s'!Q63,'O&M Costs B1 10-90s'!Q57)","v":1847.2614653992239},null,null,null,null,509.64336484507737,-764.21544574952145,-1273.8588105945987]
[null,null,null,null,null,"Annual Cost","$/yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65)","v":2166092.0392994047},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65)","v":1146805.3096092502},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65)","v":2166092.0392994047},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65)","v":3694522.9307984477},null,null,null,null,1019286.7296901545,-1528430.891499043,-2547717.6211891975]
[null,null,null,null,null,"GEOTHERMAL FLUID PUMPING",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Production Pumping",null,{"$f":"H219","v":3164629.444558545},null,{"$f":"J219","v":5526445.4695233693},null,{"$f":"L219","v":3164629.444558545},5397645.0853783041,null,0,-2233015.6408197591,null,-2361816.0249648243,-2233015.6408197591,128800.38414506521]
[null,null,null,null,null,"Production Well Flow Rate","kg/s",{"$f":"H134","v":40},null,{"$f":"J134","v":100},null,{"$f":"L134","v":40},40,null,0,0,null,-60,0,60]
[null,null,null,null,null,"Production Well Flow Rate","lb/hr",{"$f":"H135","v":317465.27999999997},null,{"$f":"J135","v":793663.2},null,{"$f":"L135","v":317465.27999999997},317465.27999999997,null,0,0,null,-476197.92,0,476197.92]
[{"$f":"'Input A1'!A288","v":1},"wells pumped -Y(1), N(0)",null,null,null,"Are Production Pumps Used?",null,{"$f":"'Input A1'!T288","v":"Yes"},null,{"$f":"H204","v":"Yes"},null,{"$f":"H204","v":"Yes"},{"$f":"H204","v":"Yes"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"How is Pump Depth Determined?",null,{"$f":"'Input A1'!T290","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(H206>0,1,0)","v":1},{"$f":"IF(J206>0,1,0)","v":1},{"$f":"IF(L206>0,1,0)","v":1},{"$f":"IF(M206>0,1,0)","v":1},null,"Pump Depth Setting","ft",{"$f":"'GF Pumping A2'!G253","v":257.5037256896112},null,{"$f":"'GF Pumping A2'!M253","v":376.721423299854},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":257.5037256896112},{"$f":"'GF Pumping A2 10-90s'!M253","v":257.5037256896112},null,0,0,null,-119.21769761024279,0,119.21769761024279]
[null,null,null,null,null,"Pump Depth Setting","m",{"$f":"'GF Pumping A2'!D253","v":78.405154047144151},null,{"$f":"'GF Pumping A2'!J253","v":114.74161509958049},null,{"$f":"'GF Pumping A2 10-90s'!D253","v":78.405154047144151},{"$f":"'GF Pumping A2 10-90s'!J253","v":78.405154047144151},null,0,0,null,-36.336461052436334,0,36.336461052436334]
[null,null,null,null,null,"Is Flashing Occurring in Production Well?",null,{"$f":"IF(H209<H210,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(J209<J210,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(L209<L210,\"Yes\",\"No\")","v":"No"},"No",null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Estimated Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G245","v":64.7},null,{"$f":"'GF Pumping A2'!M245","v":64.7},null,{"$f":"'GF Pumping A2 10-90s'!G245","v":64.7},{"$f":"'GF Pumping A2 10-90s'!M245","v":64.7},null,0,0,null,0,0,0]
[null,null,null,null,null,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'GF Pumping A2'!G227","v":64.7},null,{"$f":"'GF Pumping A2'!M227","v":64.7},null,{"$f":"'GF Pumping A2 10-90s'!G227","v":64.7},{"$f":"'GF Pumping A2 10-90s'!M227","v":64.7},null,0,0,null,0,0,0]
[null,null,null,null,null,"            \"                                                            \"","bar",{"$f":"'GF Pumping A2'!D227","v":4.4473795433876848},null,{"$f":"'GF Pumping A2'!J227","v":4.4473795433876848},null,{"$f":"'GF Pumping A2 10-90s'!D227","v":4.4473795433876848},{"$f":"'GF Pumping A2 10-90s'!J227","v":4.4473795433876848},null,0,0,null,0,0,0]
[null,null,null,null,null,"Friction Loss in Well Below Pump","psid",{"$f":"'GF Pumping A2'!G312","v":3.8114039603660865},null,{"$f":"'GF Pumping A2'!M312","v":22.825467976811197},null,{"$f":"'GF Pumping A2 10-90s'!G312","v":3.8114039603660861},{"$f":"'GF Pumping A2 10-90s'!M312","v":3.8114039603660861},null,0,0,null,-19.014064016445111,0,19.014064016445111]
[null,null,null,null,null,"Friction Loss in Production Casing","psid",{"$f":"'GF Pumping A2'!G272*'GF Pumping A2'!G232/144","v":0.42192450984941909},null,{"$f":"'GF Pumping A2'!M272*'GF Pumping A2'!M232/144","v":3.6576309857267151},null,{"$f":"'GF Pumping A2 10-90s'!G272*'GF Pumping A2 10-90s'!G232/144","v":0.42192450984941909},{"$f":"'GF Pumping A2 10-90s'!M272*'GF Pumping A2 10-90s'!M232/144","v":0.42192450984941909},null,0,0,null,-3.2357064758772962,0,3.2357064758772962]
[null,null,null,null,null,"Pumping Power","hp/well",{"$f":"H215/0.7457","v":61.406506852975099},null,{"$f":"J215/0.7457","v":181.79207164104878},null,{"$f":"L215/0.7457","v":61.406506852975099},{"$f":"M215/0.7457","v":61.406506852975099},null,0,0,null,-120.38556478807368,0,120.38556478807368]
[null,null,null,null,null,"Pumping Power","kW/well",{"$f":"'GF Pumping A2'!G282","v":45.790832160263534},null,{"$f":"'GF Pumping A2'!M282","v":135.56234782273009},null,{"$f":"'GF Pumping A2 10-90s'!G282","v":45.790832160263534},{"$f":"'GF Pumping A2 10-90s'!M282","v":45.790832160263534},null,0,0,null,-89.771515662466555,0,89.771515662466555]
[null,null,null,null,null,"Pump Type",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A304","v":1},"input (0) or calculate (1) pump cost",null,null,null,"Pump Cost Inputted or Calculated",null,{"$f":"'Input A1'!T304","v":"Calculate"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Pump Cost","$/pump",{"$f":"IF(AND(A204=1,A206=1,A217=0),'Input A1'!T306,IF(AND(A204=1,A206=1),'Input A1'!T311*'Input A1'!T312,0))","v":147432.35902504114},"note",{"$f":"IF(AND($A204=1,B$206=1,A$217=0),'Input A1'!W306,IF(AND($A204=1,B$206=1),'Input A1'!W311*'Input A1'!W312,0))","v":243149.31743028641},null,{"$f":"IF(AND($A204=1,C$206=1,A$217=0),'Input A1'!Y306,IF(AND($A204=1,C$206=1),'Input A1'!Y311*'Input A1'!Y312,0))","v":147432.35902504114},{"$f":"IF(AND($A204=1,D$206=1,A$217=0),'Input A1'!Z306,IF(AND($A204=1,D$206=1),'Input A1'!Z311*'Input A1'!Z312,0))","v":147432.35902504114},null,0,0,null,-95716.95840524527,0,95716.95840524527]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"H218*H112","v":3164629.444558545},null,{"$f":"J218*J112","v":5526445.4695233693},null,{"$f":"L218*L112","v":3164629.444558545},{"$f":"M218*M112","v":5397645.0853783041},null,0,-2233015.6408197591,null,-2361816.0249648243,-2233015.6408197591,128800.38414506521]
[null,null,null,null,null,"Injection Pumping",null,{"$f":"H231","v":1291306.6215318225},null,{"$f":"J231","v":2013436.2408731913},null,{"$f":"L231","v":1291306.6215318225},1716015.7860768952,null,0,-424709.16454507271,null,-722129.61934136879,-424709.16454507271,297420.45479629608]
[null,null,null,null,null,"Injection Well Flow Rate","kg/s",{"$f":"H139","v":84},null,{"$f":"J139","v":202},null,{"$f":"L139","v":84},84,null,0,0,null,-118,0,118]
[null,null,null,null,null,"Injection Well Flow Rate","lb/hr",{"$f":"H140","v":666677.08799999999},null,{"$f":"J140","v":1603199.6639999999},null,{"$f":"L140","v":666677.08799999999},666677.08799999999,null,0,0,null,-936522.57599999988,0,936522.57599999988]
[null,null,null,null,null,"Friction Loss in Well","psid",{"$f":"'GF Pumping A2'!G313","v":16.487136736637169},null,{"$f":"'GF Pumping A2'!M313","v":92.45678582930536},null,{"$f":"'GF Pumping A2 10-90s'!G313","v":16.487136736637169},{"$f":"'GF Pumping A2 10-90s'!M313","v":16.42188815706999},null,0,6.5248579567178666E-2,null,-75.969649092668192,6.5248579567178666E-2,76.034897672235374]
[null,null,null,null,null,"Bottom Hole Pressure Less Hydrostatic Pressure","psid",{"$f":"'GF Pumping A2'!G107-'GF Pumping A2'!G11","v":-1.4431352647870881},"note",{"$f":"'GF Pumping A2'!M107-'GF Pumping A2'!M11","v":-77.737990840999373},null,{"$f":"'GF Pumping A2 10-90s'!G107-'GF Pumping A2 10-90s'!G11","v":-1.4431352647870881},{"$f":"'GF Pumping A2 10-90s'!M107-'GF Pumping A2 10-90s'!M11","v":-9.9641528090628526},null,0,8.5210175442757645,null,76.294855576212285,8.5210175442757645,-67.773838031936521]
[null,null,null,null,null,"Reservoir Pressure Buildup","psid",{"$f":"'GF Pumping A2'!G116","v":266.67083520000006},null,{"$f":"'GF Pumping A2'!M116","v":320.6399328},null,{"$f":"'GF Pumping A2 10-90s'!G112","v":266.67083520000006},{"$f":"'GF Pumping A2 10-90s'!M112","v":266.67083520000006},null,0,0,null,-53.969097599999941,0,53.969097599999941]
[null,null,null,null,null,"Injection Pressure Added","psid",{"$f":"'GF Pumping A1'!D104","v":269.11397046478714},null,{"$f":"'GF Pumping A1'!F104","v":399.37792364099937},null,{"$f":"'GF Pumping A1'!H104","v":269.11397046478714},{"$f":"'GF Pumping A1'!I104","v":277.63498800906291},null,0,-8.5210175442757645,null,-130.26395317621223,-8.5210175442757645,121.74293563193646]
[null,null,null,null,null,"Injection Pressure Added","bar",{"$f":"'GF Pumping A1'!D105","v":18.554759932402895},null,{"$f":"'GF Pumping A1'!F105","v":27.536145680812602},null,{"$f":"'GF Pumping A1'!H105","v":18.554759932402895},{"$f":"'GF Pumping A1'!I105","v":19.142263563822574},null,0,-0.5875036314196791,null,-8.981385748409707,-0.5875036314196791,8.393882116990028]
[null,null,null,null,null,"Injection Pressure Added","ft",{"$f":"'GF Pumping A2'!G119","v":628.9744050021875},null,{"$f":"'GF Pumping A2'!M119","v":933.60946513959709},null,{"$f":"'GF Pumping A2 10-90s'!G119","v":628.9744050021875},{"$f":"'GF Pumping A2 10-90s'!M119","v":651.23137263610647},null,0,-22.256967633918975,null,-304.6350601374096,-22.256967633918975,282.37809250349062]
[null,null,null,null,null,"Pumping Power","hp",{"$f":"'GF Pumping A2'!G305","v":3367.2828150686842},null,{"$f":"'GF Pumping A2'!M305","v":10106.751367739016},null,{"$f":"'GF Pumping A2 10-90s'!G123","v":3367.2828150686846},{"$f":"'GF Pumping A2 10-90s'!M123","v":5946.5270033751576},null,0,-2579.2441883064735,null,-6739.4685526703324,-2579.244188306473,4160.2243643638585]
[null,null,null,null,null,"Pumping Power","kW",{"$f":"H229*0.7457","v":2510.9827951967177},null,{"$f":"J229*0.7457","v":7536.6044949229845},null,{"$f":"L229*0.7457","v":2510.9827951967181},{"$f":"M229*0.7457","v":4434.3251864168551},null,0,-1923.3423912201374,null,-5025.6216997262673,-1923.342391220137,3102.2793085061294]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"'GF Pumping A2'!G306*'Input A1'!T326","v":1291306.6215318225},null,{"$f":"'GF Pumping A2'!M306*'Input A1'!W326","v":2013436.2408731913},null,{"$f":"'GF Pumping A2 10-90s'!G306*'Input A1'!T326","v":1291306.6215318225},{"$f":"'GF Pumping A2 10-90s'!M306*'Input A1'!T326","v":1716015.7860768952},null,0,-424709.16454507271,null,-722129.61934136879,-424709.16454507271,297420.45479629608]
[null,null,null,null,null,"Pumping Summary",null,{"$f":"H238","v":3493.8810999073912},null,{"$f":"J238","v":10617.747929255986},null,{"$f":"L238","v":3493.8810999073912},{"$f":"M238","v":6110.7730286659844},null,0,-2616.8919287585932,null,-7123.8668293485944,-2616.8919287585932,4506.9749005900012]
[null,null,null,null,null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":6814379.0098507684},null,{"$f":"'Summary A1'!J143","v":18038859.587689251},null,{"$f":"'Summary A1'!L143","v":6814379.0098507684},{"$f":"'Summary A1'!M143","v":11622719.189341608},null,0,-4808340.1794908401,null,-11224480.577838482,-4808340.1794908401,6416140.3983476423]
[null,null,null,null,null,"Total GF Flow Rate - Production","kg/s",{"$f":"'Summary A1'!H142","v":858.59833363204552},null,{"$f":"'Summary A1'!J142","v":2272.8607786891534},null,{"$f":"'Summary A1'!L142","v":858.59833363204552},{"$f":"'Summary A1'!M142","v":1464.43972573525},null,0,-605.8413921032045,null,-1414.2624450571079,-605.8413921032045,808.42105295390343]
[null,null,null,null,null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":7155097.9603433078},null,{"$f":"'Summary A1'!J145","v":18219248.183566142},null,{"$f":"'Summary A1'!L145","v":7155097.9603433078},{"$f":"'Summary A1'!M145","v":12203855.14880869},null,0,-5048757.188465382,null,-11064150.223222833,-5048757.188465382,6015393.0347574521]
[null,null,null,null,null,"Total GF Flow Rate - Injection","kg/s",{"$f":"'Summary A1'!H144","v":901.52825031364785},null,{"$f":"'Summary A1'!J144","v":2295.5893864760451},null,{"$f":"'Summary A1'!L144","v":901.52825031364785},{"$f":"'Summary A1'!M144","v":1537.6617120220126},null,0,-636.13346170836473,null,-1394.0611361623974,-636.13346170836473,757.92767445403251]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.51272186282223031},null,{"$f":"'GF Pumping A2'!M308","v":0.58860416744427368},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.51272186282223031},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.52576104860812189},null,0,-1.3039185785891583E-2,null,-7.5882304622043373E-2,-1.3039185785891583E-2,6.284311883615179E-2]
[null,null,null,null,null,"Total GF Pumping Power","kW",{"$f":"H237*H233/1000","v":3493.8810999073912},null,{"$f":"J237*J233/1000","v":10617.747929255986},null,{"$f":"L237*L233/1000","v":3493.8810999073912},6110.7730286659844,null,0,-2616.8919287585932,null,-7123.8668293485944,-2616.8919287585932,4506.9749005900012]
[null,null,null,null,null,"Production Pump Head","ft",{"$f":"'GF Pumping A2'!G275","v":258.51581756909366},"note",{"$f":"'GF Pumping A2'!M275","v":385.49860516637932},null,{"$f":"'GF Pumping A2 10-90s'!G275","v":258.51581756909366},{"$f":"'GF Pumping A2 10-90s'!M275","v":258.51581756909366},null,0,0,null,-126.98278759728566,0,126.98278759728566]
[null,null,null,null,null,"Production Pump Power","kW",{"$f":"H215*'Summary A1'!H112","v":982.89830471067376},null,{"$f":"J215*'Summary A1'!J112","v":3081.1434343330016},null,{"$f":"L215*'Summary A1'!L112","v":982.89830471067376},{"$f":"M215*'Summary A1'!M112","v":1676.44784224913},null,{"$f":"H240-L240","v":0},{"$f":"H240-M240","v":-693.54953753845621},null,-2098.245129622328,-693.54953753845621,1404.6955920838716]
[null,null,null,null,null,"Injection Pump Head","ft",{"$f":"'GF Pumping A2'!G297","v":628.9744050021875},null,{"$f":"'GF Pumping A2'!M297","v":933.60946513959709},null,{"$f":"'GF Pumping A2 10-90s'!G297","v":628.9744050021875},{"$f":"'GF Pumping A2 10-90s'!M297","v":651.23137263610647},null,0,-22.256967633918975,null,-304.6350601374096,-22.256967633918975,282.37809250349062]
[null,null,null,null,null,"Injection Pump Power","kW",{"$f":"'GF Pumping A2'!G124","v":2510.9827951967181},null,{"$f":"'GF Pumping A2'!M124","v":7536.6044949229836},null,{"$f":"'GF Pumping A2 10-90s'!G124","v":2510.9827951967181},{"$f":"'GF Pumping A2 10-90s'!M124","v":4434.3251864168551},null,0,-1923.342391220137,null,-5025.6216997262654,{"$f":"L242-M242","v":-1923.342391220137},{"$f":"J242-M242","v":3102.2793085061285}]
[null,null,null,null,null,"OPERATING & MAINTENANCE COST SUMMARY",null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[null,null,null,null,null,"Type of Conversion System (Power Plant) Used",null,{"$f":"'Input A1'!T398","v":"Binary"},null,{"$f":"H244","v":"Binary"},null,{"$f":"H244","v":"Binary"},{"$f":"H244","v":"Binary"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"'Input A1'!A328","v":0},"calculate (0) or input (1) O&M",null,null,null,"Input or Calculate Annual O&M Costs",null,{"$f":"'Input A1'!T328","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},null,{"$f":"H245","v":"Calculate"},{"$f":"H245","v":"Calculate"},null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,"Calculated Annual O&M Costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"H246-J246","v":0},0,0]
[null,null,null,null,null,"Labor O&M Costs",null,{"$f":"H248+H249","v":728974.07043932797},null,{"$f":"J248+J249","v":904454.05359420879},null,{"$f":"L248+L249","v":728974.07043932797},809073.17586716206,null,{"$f":"H247-L247","v":0},{"$f":"H247-M247","v":-80099.105427834089},null,-175479.98315488081,-80099.105427834089,95380.877727046725]
[null,null,null,null,null,"Result O&M Labor Cost -Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H29,'O&M Cost F1'!H29)","v":638299.62041774229},null,{"$f":"IF($A276=1,'O&M Costs B1'!Q29,'O&M Cost F1'!Q29)","v":798800.04041982756},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H29,'O&M Cost F1 10-90s'!H29)","v":638299.62041774229},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q29,'O&M Cost F1 10-90s'!Q29)","v":709555.74227383581},null,0,-71256.121856093523,null,-160500.42000208527,-71256.121856093523,89244.29814599175]
[null,null,null,null,null,"Result O&M Labor Cost -Field","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H28,'O&M Cost F1'!H28)","v":90674.450021585668},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q28,'O&M Cost F1'!Q28)","v":105654.01317438121},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H28,'O&M Cost F1 10-90s'!H28)","v":90674.450021585668},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q28,'O&M Cost F1 10-90s'!Q28)","v":99517.433593326248},null,0,-8842.9835717405804,null,-14979.563152795541,-8842.9835717405804,6136.5795810549607]
[null,null,null,null,null,"Non-Labor O&M Costs",null,{"$f":"H252+H257+H253+H258","v":7844918.1109784637},null,{"$f":"J252+J257+J253+J258","v":5606163.0509854769},null,{"$f":"L252+L257+L253+L258","v":7844918.1109784637},{"$f":"M252+M257+M253+M258","v":11710323.690222256},null,0,-3865405.5792437922,null,2238755.0599929867,-3865405.5792437922,-6104160.639236779]
[null,null,null,null,null,"Plant Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,0,0,null,3.0000000000000009E-3,0,-3.0000000000000009E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Plant","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H36,'O&M Cost F1'!H36)","v":1715515.3431871771},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q36,'O&M Cost F1'!Q36)","v":2512782.122905354},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H36,'O&M Cost F1 10-90s'!H36)","v":1715515.3431871771},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q36,'O&M Cost F1 10-90s'!Q36)","v":1297493.790408327},null,0,418021.55277885008,null,-797266.77971817693,418021.55277885008,1215288.332497027]
[null,null,null,null,null,"Result: Water Cost - Plant","per yr",{"$f":"IF($A$276=1,0,'O&M Cost F1'!H66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1'!Q66)","v":0},null,{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!H66)","v":0},{"$f":"IF($A$276=1,0,'O&M Cost F1 10-90s'!Q66)","v":0}]
[null,null,null,null,null,"Well Field Non-Labor O&M - % of Capital Cost","per yr",{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,0,0,null,5.000000000000001E-3,0,-5.000000000000001E-3]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Wells ","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H78,'O&M Cost F1'!H84)","v":2219093.8449455164},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q78,'O&M Cost F1'!Q84)","v":777936.87365507474},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H78,'O&M Cost F1 10-90s'!H84)","v":2219093.8449455164},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q78,'O&M Cost F1 10-90s'!Q84)","v":3756278.2329448857},null,{"$f":"H255-L255","v":0},{"$f":"H255-M255","v":-1537184.3879993693},null,1441156.9712904417,-1537184.3879993693,-2978341.359289811]
[null,null,null,null,null,"Result: Other Field O&M","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H79,'O&M Cost F1'!H85)-H253-H258","v":1744216.883546365},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q79,'O&M Cost F1'!Q85)-J253-J258","v":1168638.7448157985},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H79,'O&M Cost F1 10-90s'!H85)-L253-L258","v":1744216.883546365},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q79,'O&M Cost F1 10-90s'!Q85)-M253-M258","v":2962028.7360705957},null,0,-1217811.8525242307,null,575578.13873056648,-1217811.8525242307,-1793389.9912547972]
[null,null,null,null,null,"Result: O&M Non-Labor Cost - Field","per yr",{"$f":"H255+H256","v":3963310.7284918814},null,{"$f":"J255+J256","v":1946575.6184708732},null,{"$f":"L255+L256","v":3963310.7284918814},6718306.969015481,null,0,-2754996.2405235996,null,2016735.1100210082,-2754996.2405235996,-4771731.3505446073]
[null,null,null,null,null,"Result: Water Cost - Reservoir Makeup","per yr",{"$f":"IF($A$276=1,'O&M Costs B1'!H59,'O&M Cost F1'!H65-'O&M Cost F1'!H66)","v":2166092.0392994047},null,{"$f":"IF($A$276=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q65-'O&M Cost F1'!Q66)","v":1146805.3096092502},null,{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!H59,'O&M Cost F1 10-90s'!H65-'O&M Cost F1 10-90s'!H66)","v":2166092.0392994047},{"$f":"IF($A$276=1,'O&M Costs B1 10-90s'!Q59,'O&M Cost F1 10-90s'!Q65-'O&M Cost F1 10-90s'!Q66)","v":3694522.9307984477}]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"IF(A276=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":2292811.1071870732},null,{"$f":"IF(A276=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":2183048.1792041482},null,{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!H92,'O&M Costs B1 10-90s'!H86)","v":2292811.1071870732},{"$f":"IF(A276=0,'O&M Cost F1 10-90s'!Q92,'O&M Costs B1 10-90s'!Q86)","v":3085803.0909746718},null,null,null,null,109762.92798292497,-792991.98378759855,-902754.91177052353]
[null,null,null,null,null,"Calculated Total O&M Costs",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Plant O&M Cost","per yr",{"$f":"H248+H252","v":2353814.9636049196},null,{"$f":"J248+J252","v":3311582.1633251817},null,{"$f":"L248+L252","v":2353814.9636049196},{"$f":"M248+M252","v":2007049.5326821627},null,{"$f":"H261-L261","v":0},{"$f":"H261-M261","v":346765.4309227569},null,-957767.19972026208,346765.4309227569,1304532.630643019]
[null,null,null,null,null,"Field O&M Cost","per yr",{"$f":"H249+H257","v":4053985.1785134668},null,{"$f":"J249+J257","v":2052229.6316452543},null,{"$f":"L249+L257","v":4053985.1785134668},{"$f":"M249+M257","v":6817824.4026088072},null,0,-2763839.2240953404,null,2001755.5468682125,-2763839.2240953404,-4765594.7709635533]
[null,null,null,null,null,"Taxes and Insurance","per yr",{"$f":"H259","v":2292811.1071870732},null,{"$f":"J259","v":2183048.1792041482},null,2292811.1071870732,3085803.0909746718,null,null,null,null,109762.92798292497,-792991.98378759855,-902754.91177052353]
[null,null,null,null,null,"O&M Contribution to Cost of Power (EERE COE calc)","¢/kW-hr",{"$f":"SUM(H265:H269)","v":17.266635898977601},null,{"$f":"SUM(J265:J269)","v":5.17153470702155},null,{"$f":"SUM(L265:L269)","v":17.266635898977601},25.739797432626673,null,{"$f":"H264-L264","v":0},{"$f":"H264-M264","v":-8.4731615336490727},null,12.095101191956051,-8.4731615336490727,-20.568262725605123]
[null,null,null,null,null,"Labor (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D136*100","v":1.0414505195641774},null,{"$f":"'EERE COE'!D280*100","v":0.4866462035634419},null,{"$f":"'EERE COE 10-90'!D136*100","v":1.0414505195641774},{"$f":"'EERE COE 10-90'!D280*100","v":1.2071939889263446},null,0,-0.16574346936216711,null,0.55480431600073554,-0.16574346936216711,-0.72054778536290265]
[null,null,null,null,null,"Plant Maintenance (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D137*100","v":2.4508750282515068},null,{"$f":"'EERE COE'!D281*100","v":1.3520154789892871},null,{"$f":"'EERE COE 10-90'!D137*100","v":2.4508750282515068},{"$f":"'EERE COE 10-90'!D281*100","v":1.9359518411562793}]
[null,null,null,null,null,"Field Maintenance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D138+'EERE COE'!D140)*100","v":5.6621931900740847},null,{"$f":"('EERE COE'!D282+'EERE COE'!D284)*100","v":1.0473651269664395},null,{"$f":"('EERE COE 10-90'!D138+'EERE COE 10-90'!D140)*100","v":5.6621931900740847},{"$f":"('EERE COE 10-90'!D282+'EERE COE 10-90'!D284)*100","v":10.024185735814148}]
[null,null,null,null,null,"Makeup water (EERE COE)","¢ per kW-hr",{"$f":"'EERE COE'!D139*100","v":3.0945924844660833},null,{"$f":"'EERE COE'!D283*100","v":0.61704455624910104},null,{"$f":"'EERE COE 10-90'!D139*100","v":3.0945924844660833},{"$f":"'EERE COE 10-90'!D283*100","v":5.5124876303434576}]
[null,null,null,null,null,"Royalties, Taxes & Insurance (EERE COE)","¢ per kW-hr",{"$f":"('EERE COE'!D141+'EERE COE'!D142)*100","v":5.0175246766217461},null,{"$f":"('EERE COE'!D285+'EERE COE'!D286)*100","v":1.6684633412532808},null,{"$f":"('EERE COE 10-90'!D141+'EERE COE 10-90'!D142)*100","v":5.0175246766217461},{"$f":"('EERE COE 10-90'!D285+'EERE COE 10-90'!D286)*100","v":7.0599782363864412},null,0,-2.0424535597646951,null,3.3490613353684653,-2.0424535597646951,-5.3915148951331604]
[null,null,null,null,null,"Present Value of Power Produced over Project Life (EERE COE)","kW-h/KW,design",{"$f":"'EERE COE'!D107","v":74153.899218159073},null,{"$f":"'EERE COE'!D251","v":92251.064674554334},null,{"$f":"'EERE COE 10-90'!D107","v":74153.899218159073},{"$f":"'EERE COE 10-90'!D251","v":71002.115893775263},null,0,3151.7833243838104,null,-18097.165456395262,3151.7833243838104,21248.948780779072]
[null,null,null,null,null,"O&M Contribution (FRC)","¢ per kW-hr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G32+'LCOE Binary'!I32,'LCOE Flash'!G32+'LCOE Flash'!I32)","v":17.287527718552653},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!G48+'LCOE Binary'!I48,'LCOE Flash'!G48+'LCOE Flash'!I48)","v":7.2407487776559467},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G32+'LCOE Binary 10-90s'!I32,'LCOE Flash 10-90s'!G32+'LCOE Flash 10-90s'!I32)","v":17.287527718552653},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!G48+'LCOE Binary 10-90s'!I48,'LCOE Flash 10-90s'!G48+'LCOE Flash 10-90s'!I48)","v":25.411902173589596}]
[null,null,null,null,null,"Power Produced Annually (FCR)","MW-hr/yr",{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!P58,'LCOE Flash'!P58)/1000","v":71082.318272679287},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)/1000","v":187636.66106037909},null,{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!P58)/1000","v":71082.318272679287},{"$f":"IF('Input A1'!$A$398=1,'LCOE Binary 10-90s'!P60,'LCOE Flash 10-90s'!Q58)/1000","v":71082.318272679287}]
[null,null,null,null,null,"POWER PLANT SUMMARY",null,{"$f":"IF($A276=0,H305,H288)","v":95306407.954843178},null,{"$f":"IF($A276=0,J305,J288)","v":167518808.1936903},null,{"$f":"IF($A276=0,L305,L288)","v":95306407.954843178},72082988.356018171,null,0,23223419.598825008,null,-72212400.238847122,23223419.598825008,95435819.837672129]
[null,null,null,null,null,"Power Plant Scenario",null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"'Input A1'!A392","v":0},"sales (0) or # wells (1)",null,null,null,"Calculations are based upon fixed",null,{"$f":"'Input A1'!T392","v":"Power Sales"},null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"'Input A1'!A398","v":1},"Flash (0) or Binary (1)",null,null,null,"Type of Conversion System",{"$f":"IF(A275=0,\"MW\",\" \")","v":"MW"},{"$f":"'Input A1'!T398","v":"Binary"},null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"Plant Design Temperature (used in all model calculations)","C",{"$f":"('Resource A1'!D43)","v":98.624108971691584},null,{"$f":"('Resource A1'!E43)","v":99.44588908434929},null,{"$f":"('Resource A1'!G43)","v":98.624108971691584},{"$f":"'Resource A1'!H43","v":98.624108971691584},null,0,0,null,-0.82178011265770579,0,0.82178011265770579]
[null,null,null,null,null,null,"F",{"$f":"H277*1.8+32","v":209.52339614904486},null,{"$f":"J277*1.8+32","v":211.00260035182873},null,{"$f":"L277*1.8+32","v":209.52339614904486},209.52339614904486,null,0,0,null,-1.4792042027838761,0,1.4792042027838761]
[null,null,null,null,null,"Power Sales","MW",{"$f":"IF($A$276=1,H296,H313)/1000","v":10},null,{"$f":"IF($A$276=1,J296,J313)/1000","v":25},null,{"$f":"L296/1000","v":10},{"$f":"M296/1000","v":10},null,0,0,null,-15,0,15]
[null,null,null,null,null,"Net Plant Output","MW",{"$f":"IF($A$276=1,H295,H312)/1000","v":13.493881099907391},null,{"$f":"IF($A$276=1,J295,J312)/1000","v":35.617747929255991},null,{"$f":"IF($A$276=1,L295,L312)/1000","v":13.493881099907391},{"$f":"IF($A$276=1,M295,M312)/1000","v":16.110773028665985},null,0,-2.6168919287585943,null,-22.1238668293486,-2.6168919287585943,19.506974900590006]
[null,null,null,null,null,"Transmission Line Cost Included",null,{"$f":"'Input A1'!T383","v":"Yes"},null,{"$f":"H281","v":"Yes"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Transmission Cost",null,{"$f":"H286","v":0},null,{"$f":"J286","v":0},null,{"$f":"L286","v":0},0,null,0,0,null,0,0,0]
[null,null,null,null,null,"Transmission Line Voltage",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T384,\" \")","v":"≤115kV"},null,{"$f":"H283","v":"≤115kV"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"Number of Miles",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T387,\" \")","v":0},null,{"$f":"'Input A1'!T387","v":0},null,{"$f":"'Input A1'!Y387","v":0},{"$f":"'Input A1'!Z387","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Cost Per Mile",null,{"$f":"IF('Input A1'!A$383=1,'Input A1'!T388*'Input A1'!T389,\" \")","v":1880000},null,{"$f":"H285","v":1880000},null,{"$f":"'Input A1'!D388","v":1880000},{"$f":"'Input A1'!E388","v":1880000},null,0,0,null,0,0,0]
[null,null,null,null,null,"Total Transmission Cost",null,{"$f":"IF('Input A1'!$A$383=1,H284*H285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,J284*J285,0)","v":0},null,{"$f":"IF('Input A1'!$A$383=1,L284*L285,0)","v":0},{"$f":"IF('Input A1'!$A$383=1,M284*M285,0)","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Plant Permitting Cost",null,{"$f":"'Input A1'!T390","v":0},null,{"$f":"'Input A1'!W390","v":0},null,{"$f":"'Input A1'!T390","v":0},{"$f":"'Input A1'!T390","v":0},null,0,0,null,0,0,0]
[null,null,null,null,null,"Air-Cooled Binary",null,{"$f":"H304","v":95306407.954843178},null,{"$f":"J304","v":167518808.1936903},null,{"$f":"L304","v":95306407.954843178},72082988.356018171,null,0,23223419.598825008,null,-72212400.238847122,23223419.598825008,95435819.837672129]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997},null,0,0,null,-476197.92,0,476197.92]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Input A1'!T408","v":1.9802070123192195},null,{"$f":"'Input A1'!W408","v":1.974501090610161},null,{"$f":"IF(A303=A304,H290,'Input A1'!Y408)","v":1.9802070123192195},{"$f":"IF(A303=A304,H290,'Input A1'!Z408)","v":1.3861449086234536},null,0,0.59406210369576584,null,5.7059217090584813E-3,0.59406210369576584,0.58835618198670736]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"'GF Pumping A2'!G308","v":0.51272186282223031},null,{"$f":"'GF Pumping A2'!M308","v":0.58860416744427368},null,{"$f":"'GF Pumping A2 10-90s'!G308","v":0.51272186282223031},{"$f":"'GF Pumping A2 10-90s'!M308","v":0.52576104860812189},null,0,-1.3039185785891583E-2,null,-7.5882304622043373E-2,-1.3039185785891583E-2,6.284311883615179E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H290-H291","v":1.4674851494969892},null,{"$f":"J290-J291","v":1.3858969231658873},null,{"$f":"L290-L291","v":1.4674851494969892},{"$f":"M290-M291","v":0.86038386001533174},null,0,0.60710128948165742,null,8.1588226331101854E-2,0.60710128948165742,0.52551306315055557]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H292)","v":6814379.0098507684},null,{"$f":"'Binary B1'!D90","v":18038859.587689251},null,{"$f":"'Input A1'!Y393*1000000/L292","v":6814379.0098507684},{"$f":"'Input A1'!Z393*1000000/M292","v":11622719.189341608},null,0,-4808340.1794908401,null,-11224480.577838482,-4808340.1794908401,6416140.3983476423]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H293/H289","v":21.46495834080114},null,{"$f":"J293/J289","v":22.728607786891533},null,{"$f":"L293/L289","v":21.46495834080114},{"$f":"M293/M289","v":36.610993143381251},null,0,-15.146034802580111,null,-1.263649446090394,-15.146034802580111,-13.882385356489717]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H290*H293/1000","v":13493.88109990739},null,{"$f":"J290*J293/1000","v":35617.747929255987},null,{"$f":"L293*L290/1000","v":13493.88109990739},{"$f":"M293*M290/1000","v":16110.773028665984},null,0,-2616.8919287585941,null,-22123.866829348597,-2616.8919287585941,19506.974900590001]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H293*H292/1000","v":10000},null,{"$f":"J293*J292/1000","v":25000},null,{"$f":"L293*L292/1000","v":10000},{"$f":"M293*M292/1000","v":10000},null,{"$f":"H296-L296","v":0},0,null,-15000,0,15000]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"H297","v":1},{"$f":"H297","v":1},null,0,0,null,0,0,0]
[{"$f":"'Input A1'!A445","v":0},"improved binary cost - Perf(0), Ref(1)",null,null,null,"Improved Scenario Plant Cost Based on",null,null,"note",{"$f":"'Input A1'!T445","v":"Performance"},null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V447","v":1},null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H295/H297","v":13493.88109990739},null,{"$f":"J295/J297","v":35617.747929255987},null,{"$f":"L295/L297","v":13493.88109990739},{"$f":"M295/M297","v":16110.773028665984},null,0,-2616.8919287585941,null,-22123.866829348597,-2616.8919287585941,19506.974900590001]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Binary B2'!E40","v":2381.9667717209386},null,{"$f":"'Binary B2'!E85","v":2005.3439188049431},null,{"$f":"'Binary B2 10-90s'!E44","v":2381.9667717209386},{"$f":"'Binary B2 10-90s'!E93","v":1508.9223108490687},null,0,873.04446087186989,null,376.62285291599551,873.04446087186989,496.42160795587438]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Input A1'!T435","v":2.965169495622515},null,{"$f":"'Input A1'!W435","v":2.3453531910840542},null,{"$f":"'Binary B1 10-90''s'!D79","v":2.965169495622515},{"$f":"'Binary B1 10-90''s'!E79","v":2.965169495622515},null,0,0,null,0.61981630453846082,0,-0.61981630453846082]
[{"$f":"'LCOE Summary 10-90s'!B2","v":58},null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Input A1'!T448","v":7062.9352110933651},null,{"$f":"'Input A1'!W448","v":4703.2397591901754},null,{"$f":"IF(A303=A304,'Input A1'!Y439*H303,'Binary B1 10-90''s'!D80)","v":7062.9352110933651},{"$f":"IF(A303=A304,'Input A1'!Z439*H303,'Binary B1 10-90''s'!E80)","v":4474.2104073938926},null,{"$f":"H303-L303","v":0},{"$f":"H303-M303","v":2588.7248036994724},null,2359.6954519031897,2588.7248036994724,229.02935179628275]
[{"$f":"'LCOE Summary 10-90s'!B62","v":57},null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H303*H295","v":95306407.954843178},null,{"$f":"J303*J295","v":167518808.1936903},null,{"$f":"L303*L295","v":95306407.954843178},{"$f":"M303*M295","v":72082988.356018171},null,{"$f":"H304-L304","v":0},{"$f":"H304-M304","v":23223419.598825008},null,{"$f":"H304-J304","v":-72212400.238847122},23223419.598825008,95435819.837672129]
[null,null,null,null,null,"Flash Steam",null,{"$f":"H320","v":{"$error":"#NUM!"}},null,{"$f":"J320","v":{"$error":"#DIV/0!"}},null,{"$f":"L320","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,null,null,null,{"$f":"H305-J305","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,"Flow per Well","lb/hr",{"$f":"H203","v":317465.27999999997},null,{"$f":"J203","v":793663.2},null,{"$f":"L203","v":317465.27999999997},317465.27999999997,null,null,null,null,-476197.92]
[null,null,null,null,null,"Plant Performance","w-hr/lb",{"$f":"'Flash Plant F1- Reference'!J11","v":-0.79719672592862234},null,{"$f":"'Input A1'!W491*0+'Flash Plant F1- Improved'!J11","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F1-P10%'!J11","v":-0.79719672592862234},{"$f":"'Flash Plant F1-P90%'!J11","v":-0.79719672592862234},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"GF Pumping","w-hr/lb",{"$f":"H237","v":0.51272186282223031},null,{"$f":"J237","v":0.58860416744427368},null,{"$f":"L237","v":0.51272186282223031},{"$f":"M237","v":0.52576104860812189},null,null,null,null,-7.5882304622043373E-2]
[null,null,null,null,null,"Brine Effectiveness -Sales","W-hr/lb",{"$f":"H307-H308","v":-1.3099185887508527},null,{"$f":"J307-J308","v":{"$error":"#DIV/0!"}},null,{"$f":"L307-L308","v":-1.3099185887508527},{"$f":"M307-M308","v":-1.3229577745367442},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Total Geothermal Flow Rate","lb/hr",{"$f":"IF('Input A1'!A$392=1,H$135*'Input A1'!T$394,'Input A1'!T$393*1000000/H309)","v":-7634062.2126265634},null,{"$f":"IF('Input A1'!A$392=1,J$135*'Input A1'!W$394,'Input A1'!W$393*1000000/J309)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF('Input A1'!A$392=1,L$135*'Input A1'!Y$394,'Input A1'!Y$393*1000000/L309)","v":-7634062.2126265634},{"$f":"IF('Input A1'!A$392=1,M$135*'Input A1'!Z$394,'Input A1'!Z$393*1000000/M309)","v":-7558820.237858058},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"# Production Wells","count",{"$f":"H310/H306","v":-24.046920068319167},null,{"$f":"J310/J306","v":{"$error":"#DIV/0!"}},null,{"$f":"L310/L306","v":-24.046920068319167},{"$f":"M310/M306","v":-23.809911552715494},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Net Plant Output","kW",{"$f":"H307*H310/1000","v":6085.8494014413109},null,{"$f":"J307*J310/1000","v":{"$error":"#DIV/0!"}},null,{"$f":"L307*L310/1000","v":6085.8494014413109},{"$f":"M307*M310/1000","v":6025.8667455034547},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Power Sales","kW",{"$f":"H310*H309/1000","v":10000},null,{"$f":"J310*J309/1000","v":{"$error":"#DIV/0!"}},null,{"$f":"L310*L309/1000","v":10000},{"$f":"M310*M309/1000","v":10000},null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"User Cost Adjustment for Improved Scenario",null,null,"note",{"$f":"'Input A1'!V526","v":0},null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Number of Units Needed for Sales",null,{"$f":"'Input A1'!T395","v":1},null,{"$f":"'Input A1'!W395","v":1},null,{"$f":"'Input A1'!T395","v":1},{"$f":"'Input A1'!T395","v":1},null,null,null,null,0]
[null,null,null,null,null,"Plant Size Used for Equipment Cost Estimates","kW",{"$f":"H312/H315","v":6085.8494014413109},null,{"$f":"J312/J315","v":{"$error":"#DIV/0!"}},null,{"$f":"L312/L315","v":6085.8494014413109},6025.8667455034547,null,null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Major Component Costs","$/kW",{"$f":"'Flash Plant F2-Reference'!G71","v":{"$error":"#NUM!"}},null,{"$f":"'Flash Plant F2-Improved'!G71","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!G71","v":{"$error":"#NUM!"}},{"$f":"'Flash Plant F2-P90%'!G71","v":{"$error":"#NUM!"}},null,null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,"Installation Multiplier",null,{"$f":"'Flash Plant F2-Reference'!E88","v":{"$error":"#NUM!"}},null,{"$f":"'Flash Plant F2-Improved'!E88","v":{"$error":"#DIV/0!"}},null,{"$f":"'Flash Plant F2-P10%'!E88","v":{"$error":"#NUM!"}},{"$f":"'Flash Plant F2-P90%'!E88","v":{"$error":"#NUM!"}},null,null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,"Plant Cost Based on Net Output","$/kW",{"$f":"'Flash Plant F2-Reference'!E89","v":{"$error":"#NUM!"}},null,{"$f":"'Flash Plant F2-Improved'!E89","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(A303=A304,'Input A1'!Y527*H319,'Flash Plant F2-P10%'!E89)","v":{"$error":"#NUM!"}},{"$f":"IF(A303=A304,'Input A1'!Z527*H319,'Flash Plant F2-P90%'!E89)","v":{"$error":"#NUM!"}},null,null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,"Plant Cost Used in LCOE Calculation",null,{"$f":"H319*H312","v":{"$error":"#NUM!"}},null,{"$f":"J319*J312","v":{"$error":"#DIV/0!"}},null,{"$f":"L319*L312","v":{"$error":"#NUM!"}},{"$f":"M319*M312","v":{"$error":"#NUM!"}},null,null,null,null,{"$error":"#NUM!"}]

{"sheet":"lease size","index":21,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"well spacing","km",0.5,0.5,0.5,0.5]
[]
[null,null,null,"Reference","Improved","P10%","P90%"]
[null,"Power Sales","MW",{"$f":"'Summary A1'!H279","v":10},{"$f":"'Summary A1'!J279","v":25},{"$f":"'Summary A1'!L279","v":10},{"$f":"'Summary A1'!M279","v":10}]
[null,"Flow per well","lb/hr",{"$f":"'Summary A1'!H203","v":317465.27999999997},{"$f":"'Summary A1'!J203","v":793663.2},{"$f":"'Summary A1'!L203","v":317465.27999999997},{"$f":"'Summary A1'!M203","v":317465.27999999997}]
[null,"plant be","w-hr/lb",{"$f":"'Summary A1'!H280*1000000/'Summary A1'!H233","v":1.9802070123192195},{"$f":"'Summary A1'!J280*1000000/'Summary A1'!J233","v":1.9745010906101614},{"$f":"'Summary A1'!L280*1000000/'Summary A1'!L233","v":1.9802070123192195},{"$f":"'Summary A1'!M280*1000000/'Summary A1'!M233","v":1.3861449086234536}]
[null,"gf pumping","w-hr/lb",{"$f":"'Summary A1'!H237","v":0.51272186282223031},{"$f":"'Summary A1'!J237","v":0.58860416744427368},{"$f":"'Summary A1'!L237","v":0.51272186282223031},{"$f":"'Summary A1'!M237","v":0.52576104860812189}]
[null,"be sales",null,{"$f":"D7-D8","v":1.4674851494969892},{"$f":"E7-E8","v":1.3858969231658878},{"$f":"F7-F8","v":1.4674851494969892},{"$f":"G7-G8","v":0.86038386001533174}]
[null,"power per well","MW",{"$f":"(D9-D8)*D6/1000000","v":0.30310419413792256},{"$f":"(E9-E8)*E6/1000000","v":0.63278191984283449},{"$f":"(F9-F8)*F6/1000000","v":0.30310419413792256},{"$f":"(G9-G8)*G6/1000000","v":0.10623112451777707}]
[null,"ratio inject:prod",null,{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5},{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"# production wells",null,{"$f":"'Summary A1'!H115","v":18.46495834080114},{"$f":"'Summary A1'!J115","v":20.728607786891533},{"$f":"'Summary A1'!L115","v":18.46495834080114},{"$f":"'Summary A1'!M115","v":33.610993143381251}]
[null,"# injection wells",null,{"$f":"'Summary A1'!H114","v":10.73247917040057},{"$f":"'Summary A1'!J114","v":11.364303893445767},{"$f":"'Summary A1'!L114","v":10.73247917040057},{"$f":"'Summary A1'!M114","v":18.305496571690625}]
[null,"# of  confirmation wells",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"# of wells drilled",null,{"$f":"D12+D13+D14","v":32.947437511201713},{"$f":"E12+E13+E14","v":34.092911680337302},32.947437511201713,55.666489715071876]
[null," land area per well","acre per well",45,45,45,45]
[null,"area per site","acres",{"$f":"D15*D16","v":1482.6346880040771},{"$f":"E15*E16","v":1534.1810256151787},1482.6346880040771,2504.9920371782346]
[null,"# of sites explored",null,{"$f":"MAX('Summary A1'!H69,'Summary A1'!H85)","v":2},{"$f":"MAX('Summary A1'!J69,'Summary A1'!J85)","v":1.5},{"$f":"MAX('Summary A1'!L69,'Summary A1'!L85)","v":2},{"$f":"MAX('Summary A1'!M69,'Summary A1'!M85)","v":2}]
[null,"Total acreage leased","acres",{"$f":"D17*D18","v":2965.2693760081543},{"$f":"E17*E18","v":2301.2715384227681},{"$f":"F17*F18","v":2965.2693760081543},{"$f":"G17*G18","v":5009.9840743564691}]
[null,"lease cost","$/acre",{"$f":"'Input A1'!T156","v":30},{"$f":"'Input A1'!W156","v":30},{"$f":"'Input A1'!Y156","v":30},{"$f":"'Input A1'!Z156","v":30}]
[null,"Total Leasing Cost",null,{"$f":"D19*D20","v":88958.081280244631},{"$f":"E19*E20","v":69038.146152683039},88958.081280244631,150299.52223069407]

{"sheet":"Resource A1","index":22,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,2,2,10]]}
[null,"RESOURCE DEFINITION","This sheet is used to establish the resource conditions that will be used based on resource type selected and user input. It sets the plant design temperature based on the resource type and temperature, and user input.  It also sets the temperature gradient that is used  in the calculation of the hydrostatic pressure used in the pump calculations"]
[]
[]
[null,null,null,"Reference","Improved",null,0.1,0.9]
[]
[null,"HYDROTHERMAL RESOURCE"]
[null,"Resource Temperature Used","C",{"$f":"'Input A1'!C77","v":100},{"$f":"'Input A1'!C77","v":100},null,{"$f":"'Input A1'!G77","v":100},{"$f":"'Input A1'!H77","v":100}]
[null,null,"F",{"$f":"'Input A1'!E77","v":212},{"$f":"'Input A1'!E77","v":212},null,{"$f":"G7*1.8+32","v":212},{"$f":"H7*1.8+32","v":212}]
[null,"Resource Depth Used","m",{"$f":"'Input A1'!C78","v":2000},{"$f":"'Input A1'!C78","v":2000},null,{"$f":"'Input A1'!G78","v":2000},{"$f":"'Input A1'!H78","v":2000}]
[null,null,"ft",{"$f":"'Input A1'!E78","v":6561.66},{"$f":"'Input A1'!E78","v":6561.66},null,{"$f":"G9*3.28083","v":6561.66},{"$f":"H9*3.28083","v":6561.66}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":1.3758910283084131},{"$f":"'Summary A1'!J56","v":0.55411091565070414},null,{"$f":"'Summary A1'!L56","v":1.3758910283084131},{"$f":"'Summary A1'!M56","v":1.3758910283084131}]
[null,null,"F",{"$f":"D11*1.8","v":2.4766038509551436},{"$f":"E11*1.8","v":0.99739964817126747},null,{"$f":"G11*1.8","v":2.4766038509551436},{"$f":"H11*1.8","v":2.4766038509551436}]
[null,"Plant Design Temperature Used","C",{"$f":"D7-D11","v":98.624108971691584},{"$f":"E7-E11","v":99.44588908434929},null,{"$f":"G7-G11","v":98.624108971691584},98.624108971691584]
[null,null,"F",{"$f":"D8-D12","v":209.52339614904486},{"$f":"E8-E12","v":211.00260035182873},null,{"$f":"G8-G12","v":209.52339614904486},209.52339614904486]
[]
[null,"EGS RESOURCE"]
[null,"Resource (Native Rock) Temperature","C",{"$f":"'Input A1'!C77","v":100},{"$f":"'Input A1'!C77","v":100},null,{"$f":"G7","v":100},{"$f":"H7","v":100}]
[null,null,"F",{"$f":"D17*1.8+32","v":212},{"$f":"E17*1.8+32","v":212},null,{"$f":"G17*1.8+32","v":212},212]
[null,"Resource Depth","meter",{"$f":"'Input A1'!C78","v":2000},{"$f":"'Input A1'!C78","v":2000},null,{"$f":"G9","v":2000},{"$f":"H9","v":2000}]
[null,null,"ft",{"$f":"D19*3.28083","v":6561.66},{"$f":"E19*3.28083","v":6561.66},null,{"$f":"G19*3.28083","v":6561.66},6561.66]
[null,"Earth Temperature Gradient","C/km",{"$f":"(D17-D23)*1000/D19","v":44.2},{"$f":"(E17-E23)*1000/E19","v":44.2},null,{"$f":"(G17-G23)*1000/G19","v":44.2},{"$f":"(H17-H23)*1000/H19","v":44.2}]
[null,null,"F/1000 ft",{"$f":"(D18-D24)*1000/D20","v":24.249961137882792},{"$f":"(E18-E24)*1000/E20","v":24.249961137882792},null,{"$f":"(G18-G24)*1000/G20","v":24.249961137882792},{"$f":"(H18-H24)*1000/H20","v":24.249961137882792}]
[null,"Average Surface Temperature","C",11.6,11.6,null,11.6,11.6]
[null,null,"F",{"$f":"D23*1.8+32","v":52.879999999999995},{"$f":"E23*1.8+32","v":52.879999999999995},null,{"$f":"G23*1.8+32","v":52.879999999999995},52.879999999999995]
[null,"Approach Temperature Between GF and Rock","C",0,0,null,0,0]
[null,"Inputted EGS plant design","C",{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,D7-D11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,E7-E11)","v":{"$error":"#REF!"}},null,{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,G7-G11)","v":{"$error":"#REF!"}},{"$f":"IF('Input A1'!#REF!>0,'Input A1'!#REF!,H7-H11)","v":{"$error":"#REF!"}}]
[null,null,"F",{"$f":"D26*1.8+32","v":{"$error":"#REF!"}},{"$f":"E26*1.8+32","v":{"$error":"#REF!"}},null,{"$f":"G26*1.8+32","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
[]
[null,"RESOURCE CONDITIONS USED"]
[{"$f":"'Input A1'!A75","v":1},"Resource Temperature Used","C",{"$f":"IF(A31=0,D7,D17)","v":100},{"$f":"IF(A31=0,E7,E17)","v":100},null,{"$f":"G7","v":100},{"$f":"H7","v":100}]
[null,null,"F",{"$f":"IF(A31=0,D8,D18)","v":212},{"$f":"IF(A31=0,E8,E18)","v":212},null,{"$f":"G8","v":212},212]
[null,"Resource Depth Used","m",{"$f":"IF(A31=0,D9,D19)","v":2000},{"$f":"IF(A31=0,E9,E19)","v":2000},null,{"$f":"G9","v":2000},2000]
[null,null,"ft",{"$f":"IF(A31=0,D10,D20)","v":6561.66},{"$f":"IF(A31=0,E10,E20)","v":6561.66},null,{"$f":"G10","v":6561.66},6561.66]
[null,"Earth Temperature Gradient Used","C/km",{"$f":"IF(A31=0,(D7-D37)*1000/D9,D21)","v":44.2},{"$f":"IF(A31=0,(E7-E37)*1000/E9,E21)","v":44.2},null,{"$f":"1000*(G31-G37)/G33","v":44.2},{"$f":"1000*(H31-H37)/H33","v":44.2}]
[null,null,"F/1000 ft",{"$f":"IF(A31=0,(D8-D38)*1000/D10,D22)","v":24.249961137882792},{"$f":"IF(A31=0,(E8-E38)*1000/E10,E22)","v":24.249961137882792},null,{"$f":"1000*(G32-G38)/G34","v":24.249961137882792},{"$f":"1000*(H32-H38)/H34","v":24.249961137882792}]
[null,"Surface Temperature Used","C",{"$f":"D23","v":11.6},{"$f":"E23","v":11.6},null,11.6,{"$f":"H23","v":11.6}]
[null,null,"F",52.879999999999995,{"$f":"E24","v":52.879999999999995},null,52.879999999999995,{"$f":"H24","v":52.879999999999995}]
[null,"Well Temperature Drop Used","C",{"$f":"'Summary A1'!H56","v":1.3758910283084131},{"$f":"'Summary A1'!J56","v":0.55411091565070414},null,{"$f":"'Summary A1'!L56","v":1.3758910283084131},{"$f":"'Summary A1'!M56","v":1.3758910283084131}]
[null,null,"F",{"$f":"'Summary A1'!H57","v":2.4766038509551436},{"$f":"'Summary A1'!J57","v":0.99739964817126747},null,{"$f":"'Summary A1'!L57","v":2.4766038509551436},{"$f":"'Summary A1'!M57","v":2.4766038509551436}]
[]
[]
[null,"Plant Design Temperature Used","C",{"$f":"D13","v":98.624108971691584},{"$f":"E13","v":99.44588908434929},null,98.624108971691584,98.624108971691584]
[null,null,"F",{"$f":"D43*1.8+32","v":209.52339614904486},{"$f":"E43*1.8+32","v":211.00260035182873},null,{"$f":"G43*1.8+32","v":209.52339614904486},209.52339614904486]
[null,"Maximum temperature decline allowed","C",{"$f":"'Summary A1'!H179","v":8.8000000000000007},{"$f":"'Summary A1'!J179","v":8.8000000000000007},null,{"$f":"'Summary A1'!L179","v":8.8000000000000007},{"$f":"'Summary A1'!M179","v":8.8000000000000007}]
[null,null,"F",{"$f":"D45*1.8","v":15.840000000000002},{"$f":"E45*1.8","v":15.840000000000002},null,{"$f":"G45*1.8","v":15.840000000000002},{"$f":"H45*1.8","v":15.840000000000002}]
[null,"Production Fluid Temperature @ well field replacement","C",{"$f":"D31-D39-D45","v":89.824108971691587},{"$f":"E31-E39-E45","v":90.645889084349292},null,{"$f":"G31-G39-G45","v":89.824108971691587},{"$f":"H31-H39-H45","v":89.824108971691587}]
[null,null,"F",{"$f":"D32-D40-D46","v":193.68339614904485},{"$f":"E32-E40-E46","v":195.16260035182873},null,{"$f":"G32-G40-G46","v":193.68339614904485},{"$f":"H32-H40-H46","v":193.68339614904485}]
[]
[]
[{"$f":"'Input A1'!A75","v":1},"Temperature Gradient","C/m",{"$f":"(D54-D37)/D9","v":4.4200000000000003E-2},{"$f":"(E54-E37)/E9","v":4.4200000000000003E-2},null,{"$f":"(G54-G37)/G9","v":4.4200000000000003E-2},{"$f":"(H54-H37)/H9","v":4.4200000000000003E-2}]
[null,null,"F/ft",{"$f":"(D55-D38)/D10","v":2.4249961137882792E-2},{"$f":"(E55-E38)/E10","v":2.4249961137882792E-2},null,{"$f":"(G55-G38)/G10","v":2.4249961137882792E-2},{"$f":"(H55-H38)/H10","v":2.4249961137882792E-2}]
[]
[null,"Bottom Hole Temperature - Production Well","C",{"$f":"D31","v":100},{"$f":"E31","v":100},null,{"$f":"G31","v":100},100]
[null,null,"F",{"$f":"D54*1.8+32","v":212},{"$f":"E54*1.8+32","v":212},null,{"$f":"G54*1.8+32","v":212},212]

{"sheet":"Reservoir A1","index":23,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!D51","v":4.4200000000000003E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":2.4249961137882796E-2},null,"C/m",{"$f":"'Resource A1'!E51","v":4.4200000000000003E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":2.4249961137882796E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":3.7131987748009087E-4},null,null,null,null,"1/C",{"$f":"D14","v":3.7131987748009087E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":2000},null,"ft",{"$f":"'Summary A1'!H119*3280.83","v":6561.66},null,"m",{"$f":"D16","v":2000},null,"ft",{"$f":"G16","v":6561.66}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":194.68748326003586},null,"psia",{"$f":"D17*14.50377","v":2823.7024790824103},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":194.68748326003586},null,"psia",{"$f":"J17*14.50377","v":2823.7024790824103}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":2000},null,"ft",{"$f":"'Summary A1'!H120*3280.83","v":6561.66},null,"m",{"$f":"D18","v":2000},null,"ft",{"$f":"G18","v":6561.66}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":194.68748326003586},null,"psia",{"$f":"D19*14.50377","v":2823.7024790824103},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":194.68748326003586},null,"psia",{"$f":"J19*14.50377","v":2823.7024790824103}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2'!D126","v":213.14274249263539},null,"psia",{"$f":"'GF Pumping A2'!G126","v":3091.3733142824103},null,"bar",{"$f":"'GF Pumping A2'!J126","v":216.86378175346206},null,"psia",{"$f":"'GF Pumping A2'!M126","v":3145.3424118824105}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!H107","v":68.5},null,"F",{"$f":"D23*1.8+32","v":155.30000000000001},null,"C",{"$f":"Geofluid!I107","v":68.5},null,"F",{"$f":"J23*1.8+32","v":155.30000000000001}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":978.75461161456701},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":61.10169708442703},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":978.75461161456701},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":61.10169708442703}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"2.20462*D25*3600","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"2.20462*J25*3600","v":793663.2}]
[null,"q","m^3/s",{"$f":"D25/D24","v":4.0868262100972837E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":1.4432463287910153},null,"m^3/s",{"$f":"J25/J24","v":0.1021706552524321},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":3.6081158219775382}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":2.7207836109336813E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":2.7207836109336813E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"'Input A1'!W273","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":5.1085327626216046E-3},null,"ft^3/s",{"$f":"G26/G32","v":0.18040579109887692},null,"m^3/s",{"$f":"J26/J32","v":1.2771331906554013E-2},null,"ft^3/s",{"$f":"M26/M32","v":0.45101447774719228}]
[null,"velocity","m/s",{"$f":"D37/D35","v":1.0557591807713745E-2},null,"ft/s",{"$f":"G37/G35","v":3.463791189098437E-2},null,"m/s",{"$f":"J37/J35","v":2.6393979519284363E-2},null,"ft/s",{"$f":"M37/M35","v":8.6594779727460922E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":162.05434805724792},null,null,{"$f":"G24*G38*G36/G27","v":162.05434805724792},null,null,{"$f":"M40","v":405.1358701431198},null,null,{"$f":"M24*M38*M36/M27","v":405.1358701431198}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":0.39492923681005537},null,null,{"$f":"64/G40","v":0.39492923681005537},null,null,{"$f":"64/J40","v":0.15797169472402214},null,null,{"$f":"64/M40","v":0.15797169472402214}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.36590899260198645},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":1.200543425078384},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.91477248150496637},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":3.0013585626959594}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":358.13511394043474},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":895.33778485108701}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":3512.2310624138436},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":8780.5776560346112}]
[null,null,"bar",{"$f":"D45/100000","v":3.5122310624138439E-2},null,"psi",{"$f":"G43*G24/144","v":0.50941139372111066},null,"bar",{"$f":"J45/100000","v":8.7805776560346119E-2},null,"psi",{"$f":"M43*M24/144","v":1.2735284843027763}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!H165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!J165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!H166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!J166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!H107,'Summary A1'!H50)","v":68.5},null,"F",{"$f":"D54*1.8+32","v":155.30000000000001},null,"C",{"$f":"IF(A1=1,Geofluid!I107,'Summary A1'!J50)","v":68.5},null,"F",{"$f":"J54*1.8+32","v":155.30000000000001}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":978.75655168532569},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":61.10169708442703},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":978.75655168532569},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":61.10169708442703}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"'Summary A1'!J135","v":793663.2}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":4.0868181092758769E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":1.4432463287910153},null,"m^3/s",{"$f":"(J56/J55)","v":0.10217045273189693},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":3.6081158219775382}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":2.7207836109336813E-4},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":2.7207836109336813E-4}]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!W248*1000","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!H161","v":0.4},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!J161","v":0.2}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":317465.27999999997},null,null,null,null,"lb/h",{"$f":"M56","v":793663.2}]
[null,"dP","bar",{"$f":"G67/14.50377","v":8.7553864960627479},null,"psi",{"$f":"G65*G66/1000","v":126.98611199999999},null,null,{"$f":"M67/14.50377","v":10.944233120078435},null,"psi",{"$f":"M65*M66/1000","v":158.73264}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":8.7553864960627479},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":126.98611199999999},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":10.944233120078435},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":158.73264}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2'!D126","v":213.14274249263539},null,"psi",{"$f":"'GF Pumping A2'!G126","v":3091.3733142824103},null,"bar",{"$f":"'GF Pumping A2'!J126","v":216.86378175346206},null,"psi",{"$f":"'GF Pumping A2'!M126","v":3145.3424118824105}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!D112,0)","v":18.386306076910461},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!G112,0)","v":266.67083520000006},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!J112,0)","v":22.107344211523294},null,null,{"$f":"IF($A73=1,'GF Pumping A2'!M112,0)","v":320.6399328}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":186.00104991966217},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":2697.7163670824102},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":183.81220442186034},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":2665.9698390824105}]
[]
[null,null,null,null,null,null,{"$f":"G72-G73","v":2824.7024790824103}]
[null,null,null,null,null,null,{"$f":"G77-G70","v":2697.7163670824102}]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir A2","index":24,"n_rows":465,"n_cols":37,"rows_kept":465,"cut":false,"hidden":true,"merged":[]}
[null,"This Work Sheet estimates the temperature loss in the production wells"]
[]
[null,null,null,"Reference",null,null,"Improved",null,null,0.1,null,null,0.9]
[{"$f":"'Input A1'!A75","v":1},"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},null,null,{"$f":"D4","v":"EGS"},null,null,{"$f":"D4","v":"EGS"},null,null,{"$f":"J4","v":"EGS"},null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,null,"Effect of Pressure:",null,null,null,null,null,null,null,null,"Yes"]
[null,"Resource Temperature","C",{"$f":"'Summary A1'!H50","v":100},null,null,{"$f":"'Summary A1'!J50","v":100},null,null,{"$f":"'Summary A1'!L50","v":100},null,null,{"$f":"'Summary A1'!M50","v":100},null,null,null,"Pressure","psia",{"$f":"Geofluid!E10","v":0},{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999},null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1",null,null,null,null,null,null,null,null,"No"]
[null,null,"F",{"$f":"D5*1.8+32","v":212},null,null,{"$f":"G5*1.8+32","v":212},null,null,{"$f":"J5*1.8+32","v":212},null,null,{"$f":"M5*1.8+32","v":212},null,null,null,"enthalpy","btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,"Resource Depth","m",{"$f":"'Summary A1'!H52","v":2000},{"$f":"D459/D7","v":6.8794551415420654E-4},null,{"$f":"'Summary A1'!J52","v":2000},{"$f":"G459/G7","v":2.7705545782535207E-4},null,{"$f":"'Summary A1'!L52","v":2000},{"$f":"J459/J7","v":6.8794551415420654E-4},null,{"$f":"'Summary A1'!M52","v":2000},{"$f":"M459/M7","v":6.8794551415420654E-4},null,null,"entropy","btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2},null,null,"a","b"]
[null,null,"ft",{"$f":"D7*3.28083","v":6561.66},{"$f":"SUM(E9:E477)","v":6561.7202876780921},null,{"$f":"G7*3.28083","v":6561.66},{"$f":"SUM(H9:H477)","v":500.0511567879517},null,{"$f":"J7*3.28083","v":6561.66},{"$f":"SUM(K9:K477)","v":6561.7202876780921},null,{"$f":"M7*3.28083","v":6561.66},{"$f":"SUM(N9:N477)","v":500.06028767809232},null,null,"specific vol","ft^3/lb",{"$f":"Geofluid!E13","v":1.4068205291E-18},{"$f":"Geofluid!F13","v":-2.6995711458E-15},{"$f":"Geofluid!G13","v":2.1775771856000002E-12},{"$f":"Geofluid!H13","v":-9.1528222658000002E-10},{"$f":"Geofluid!I13","v":2.2418007508000001E-7},{"$f":"Geofluid!J13","v":-2.3968043944000001E-5},{"$f":"Geofluid!K13","v":1.7070951785999999E-2},null,"density",{"$f":"Geofluid!N9","v":3.0886E-17},{"$f":"Geofluid!O9","v":5.2378999999999998}]
[null,"Surface Temperature","C",{"$f":"Geofluid!H46","v":10},null,null,{"$f":"D9","v":10},null,null,{"$f":"D9","v":10},null,null,{"$f":"D9","v":10},null,null,null,"Cp","btu/lb-F",{"$f":"Geofluid!E14","v":1.3809800000000001E-16},{"$f":"Geofluid!F14","v":-2.1818700000000001E-13},{"$f":"Geofluid!G14","v":1.42033E-10},{"$f":"Geofluid!H14","v":-4.6522800000000002E-8},{"$f":"Geofluid!I14","v":8.6599800000000004E-6},{"$f":"Geofluid!J14","v":-8.0616100000000001E-4},{"$f":"Geofluid!K14","v":1.02617},null,"Cp",{"$f":"Geofluid!N10","v":-2.1009000000000001E-18},{"$f":"Geofluid!O10","v":5.7377000000000002}]
[null,null,"F",{"$f":"D9*1.8+32","v":50},null,null,{"$f":"G9*1.8+32","v":50},null,null,{"$f":"J9*1.8+32","v":50},null,null,{"$f":"M9*1.8+32","v":50},null,null,null,"k","btu/hr-ft-F",{"$f":"Geofluid!E15","v":-5.62597E-18},{"$f":"Geofluid!F15","v":1.09949E-14},{"$f":"Geofluid!G15","v":-9.7348700000000001E-12},{"$f":"Geofluid!H15","v":5.1947699999999998E-9},{"$f":"Geofluid!I15","v":-2.6488700000000002E-6},{"$f":"Geofluid!J15","v":8.2955400000000003E-4},{"$f":"Geofluid!K15","v":0.30074000000000001},null,"viscosity",{"$f":"Geofluid!N11","v":2.6272E-17},{"$f":"Geofluid!O11","v":5.4006999999999996}]
[null,"Temperature Gradient","C/km",{"$f":"(D5-D9)*1000/D7","v":45},{"$f":"D11/1000","v":4.4999999999999998E-2},null,{"$f":"(G5-G9)*1000/G7","v":45},{"$f":"G11/1000","v":4.4999999999999998E-2},null,{"$f":"(J5-J9)*1000/J7","v":45},{"$f":"J11/1000","v":4.4999999999999998E-2},null,{"$f":"(M5-M9)*1000/M7","v":45},{"$f":"M11/1000","v":4.4999999999999998E-2},null,null,null,null,"a","b",null,null,null,null,null,null,"k",{"$f":"Geofluid!N12","v":3.1733000000000002E-17},{"$f":"Geofluid!O12","v":5.3231999999999999}]
[null,null,"F/ft",{"$f":"(D6-D10)/D8","v":2.4688874461645378E-2},{"$f":"E7/E11","v":1.5287678092315701E-2},null,{"$f":"(G6-G10)/G8","v":2.4688874461645378E-2},{"$f":"H7/H11","v":6.1567879516744905E-3},null,{"$f":"(J6-J10)/J8","v":2.4688874461645378E-2},{"$f":"K7/K11","v":1.5287678092315701E-2},null,{"$f":"(M6-M10)/M8","v":2.4688874461645378E-2},{"$f":"N7/N11","v":1.5287678092315701E-2},null,null,"viscosity = a * T^b  (lb-ft-hr)",null,{"$f":"Geofluid!E17","v":407.22},{"$f":"Geofluid!F17","v":-1.194}]
[]
[null,"P,bh-prod","psia",{"$f":"'Reservoir A1'!G17-'Reservoir A1'!G70","v":2696.7163670824102},null,null,{"$f":"'Reservoir A1'!M17-'Reservoir A1'!M70","v":2664.9698390824101},null,null,{"$f":"'Reservoir A1 10-90s'!G17-'Reservoir A1 10-90s'!G70","v":2696.7163670824102},null,null,{"$f":"'Reservoir A1 10-90s'!M17-'Reservoir A1 10-90s'!M70","v":2696.7163670824102},null,null,null,{"$f":"D14-G14","v":31.746528000000126}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":14.716443569529087},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":14.716443569529087},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":14.716443569529087},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":14.716443569529087},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D14/D15","v":183.24511315125457},null,null,{"$f":"G14/G15","v":181.08789847842883},null,null,{"$f":"J14/J15","v":183.24511315125457},null,null,{"$f":"M14/M15","v":183.24511315125457},null,null,null,2.1572146728257451]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.6714650459834262E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.6714650459834262E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.6714650459834262E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.6714650459834262E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D17","v":59.827754244877923},null,null,{"$f":"1/G17","v":59.827754244877923},null,null,{"$f":"1/J17","v":59.827754244877923},null,null,{"$f":"1/M17","v":59.827754244877923},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$16+1","v":1.0086677958629551},null,null,{"$f":"AB$8*G$43^AC$8*G$16+1","v":1.0085657560535704},null,null,{"$f":"AB$8*J$43^AC$8*J$16+1","v":1.0086677958629551},null,null,{"$f":"AB$8*M$43^AC$8*M$16+1","v":1.0086677958629551},null,null,null,1.0203980938472412E-4]
[null,"density","lb/cft",{"$f":"D19*D18","v":60.346329005611565},null,null,{"$f":"G19*G18","v":60.340224192972507},null,null,{"$f":"J19*J18","v":60.346329005611565},null,null,{"$f":"M19*M18","v":60.346329005611565},null,null,null,6.1048126390588209E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Well Flow rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,null,{"$f":"'Summary A1'!J202","v":100},null,null,{"$f":"'Summary A1'!L134","v":40},null,null,{"$f":"'Summary A1'!M134","v":40},null,null,null,-60]
[null,null,"lb/hr",{"$f":"D22*2.20462*3600","v":317465.27999999997},null,null,{"$f":"G22*2.20462*3600","v":793663.2},null,null,{"$f":"J22*2.20462*3600","v":317465.27999999997},null,null,{"$f":"M22*2.20462*3600","v":317465.27999999997},null,null,null,-476197.92]
[null,null,"lb/day",{"$f":"D23*24","v":7619166.7199999988},null,null,{"$f":"G23*24","v":19047916.799999997},null,null,{"$f":"J23*24","v":7619166.7199999988},null,null,{"$f":"M23*24","v":7619166.7199999988},null,null,null,-11428750.079999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Time","days",365,null,{"$f":"MIN(F27:F666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(I27:I666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(L27:L666)","v":{"$error":"#DIV/0!"}},365,null,{"$f":"MIN(O27:O666)","v":{"$error":"#DIV/0!"}},null,0]
[null,"k,steel","btu/h-ft-F",50,null,{"$f":"LOG(D40*D89/(D80*0.5))","v":2.9349170542396181},50,null,{"$f":"LOG(G40*G89/(G80*0.5))","v":2.9349170542396181},50,null,{"$f":"LOG(J40*J89/(J80*0.5))","v":2.9349170542396181},50,null,{"$f":"LOG(M40*M89/(M80*0.5))","v":2.9349170542396181},null,0]
[null,"k,cement","w/m-K",0.87,null,null,0.87,null,null,0.87,null,null,0.87,null,null,null,0]
[null,null,"btu/h-ft-F",{"$f":"D28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"G28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"J28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"M28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"# of Intervals/Liners in Production Well",null,{"$f":"'Well Field Dvlpmnt A1'!D24+1","v":2},null,null,{"$f":"D31","v":2},null,null,{"$f":"'Well Field Dvlpmnt A1'!H24+1","v":2},null,null,{"$f":"'Well Field Dvlpmnt A1'!J24+1","v":2},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":2},"Cased",null,{"$f":"'Well Field Dvlpmnt A1'!D60","v":"Perforated / Slotted Liner"},null,null,{"$f":"D34","v":"Perforated / Slotted Liner"},null,null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Perforated / Slotted Liner"},null,null,{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Perforated / Slotted Liner"},null,null,null,{"$error":"#VALUE!"}]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",2700,null,null,2700,null,null,2700,null,null,2700,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D36/(D37*D38)","v":0.10613007096781064},null,null,{"$f":"G36/(G37*G38)","v":0.10613007096781064},null,null,{"$f":"J36/(J37*J38)","v":0.10613007096781064},null,null,{"$f":"M36/(M37*M38)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"G39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"M39*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D6-D13*1.8","v":212},null,null,{"$f":"G6-G13*1.8","v":212},null,null,{"$f":"J6-J13*1.8","v":212},null,null,{"$f":"M6-M13*1.8","v":212},null,null,null,{"$f":"D43-G43","v":0}]
[null,"P,sat","psi",{"$f":"S$5*D$43^6+T$5*D$43^5+U$5*D$43^4+V$5*D$43^3+W$5*D$43^2+X$5*D$43+Y$5","v":14.716443569529087},null,null,{"$f":"S$5*G$43^6+T$5*G$43^5+U$5*G$43^4+V$5*G$43^3+W$5*G$43^2+X$5*G$43+Y$5","v":14.716443569529087},null,null,{"$f":"S$5*J$43^6+T$5*J$43^5+U$5*J$43^4+V$5*J$43^3+W$5*J$43^2+X$5*J$43+Y$5","v":14.716443569529087},null,null,{"$f":"S$5*M$43^6+T$5*M$43^5+U$5*M$43^4+V$5*M$43^3+W$5*M$43^2+X$5*M$43+Y$5","v":14.716443569529087},null,null,null,{"$f":"D44-G44","v":0}]
[null,"P,gf","psi",{"$f":"D14-D20*0.5*D97/144","v":2490.4809018829515},null,null,{"$f":"G14-G20*0.5*G97/144","v":2458.7552372709206},null,null,{"$f":"J14-J20*0.5*J97/144","v":2490.4809018829515},null,null,{"$f":"M14-M20*0.5*M97/144","v":2490.4809018829515},null,null,null,31.725664612030869]
[null,"P/P,sat",null,{"$f":"D45/D44","v":169.23116581234203},null,null,{"$f":"G45/G44","v":167.07536883176445},null,null,{"$f":"J45/J44","v":169.23116581234203},null,null,{"$f":"M45/M44","v":169.23116581234203},null,null,null,2.155796980577577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"S$8*D$43^6+T$8*D$43^5+U$8*D$43^4+V$8*D$43^3+W$8*D$43^2+X$8*D$43+Y$8","v":1.6714650459834262E-2},null,null,{"$f":"S$8*G$43^6+T$8*G$43^5+U$8*G$43^4+V$8*G$43^3+W$8*G$43^2+X$8*G$43+Y$8","v":1.6714650459834262E-2},null,null,{"$f":"S$8*J$43^6+T$8*J$43^5+U$8*J$43^4+V$8*J$43^3+W$8*J$43^2+X$8*J$43+Y$8","v":1.6714650459834262E-2},null,null,{"$f":"S$8*M$43^6+T$8*M$43^5+U$8*M$43^4+V$8*M$43^3+W$8*M$43^2+X$8*M$43+Y$8","v":1.6714650459834262E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D48","v":59.827754244877923},null,null,{"$f":"1/G48","v":59.827754244877923},null,null,{"$f":"1/J48","v":59.827754244877923},null,null,{"$f":"1/M48","v":59.827754244877923},null,null,null,0]
[null,"P correction to rho",null,{"$f":"AB$8*D$43^AC$8*D$46+1","v":1.0080049130570838},null,null,{"$f":"AB$8*G$43^AC$8*G$46+1","v":1.0079029403068791},null,null,{"$f":"AB$8*J$43^AC$8*J$46+1","v":1.0080049130570838},null,null,{"$f":"AB$8*M$43^AC$8*M$46+1","v":1.0080049130570838},null,null,null,1.0197275020473739E-4]
[null,"density","lb/cft",{"$f":"D50*D49","v":60.306670216008747},null,null,{"$f":"G50*G49","v":60.300569415369829},null,null,{"$f":"J50*J49","v":60.306670216008747},null,null,{"$f":"M50*M49","v":60.306670216008747},null,null,null,6.100800638918713E-3]
[null,"viscosity-sat","lb/ft-hr",{"$f":"S$12*D$43^T$12","v":0.67949158334130821},null,null,{"$f":"S$12*G$43^T$12","v":0.67949158334130821},null,null,{"$f":"S$12*J$43^T$12","v":0.67949158334130821},null,null,{"$f":"S$12*M$43^T$12","v":0.67949158334130821},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D52/3600","v":1.8874766203925229E-4},null,null,{"$f":"G52/3600","v":1.8874766203925229E-4},null,null,{"$f":"J52/3600","v":1.8874766203925229E-4},null,null,{"$f":"M52/3600","v":1.8874766203925229E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"AB$10*D$43^AC$10*D$46+1","v":1.0162860425757998},null,null,{"$f":"AB$10*G$43^AC$10*G$46+1","v":1.0160785784172808},null,null,{"$f":"AB$10*J$43^AC$10*J$46+1","v":1.0162860425757998},null,null,{"$f":"AB$10*M$43^AC$10*M$46+1","v":1.0162860425757998},null,null,null,2.0746415851902178E-4]
[null,"viscosity","lb/ft-s",{"$f":"D53*D54","v":1.9182161449930624E-4},null,null,{"$f":"G53*G54","v":1.9178245612442882E-4},null,null,{"$f":"J53*J54","v":1.9182161449930624E-4},null,null,{"$f":"M53*M54","v":1.9182161449930624E-4},null,null,null,3.9158374877412173E-8]
[null,"specific heat-sat",null,{"$f":"S$9*D$43^6+T$9*D$43^5+U$9*D$43^4+V$9*D$43^3+W$9*D$43^2+X$9*D$43+Y$9","v":1.0072068019364655},null,null,{"$f":"S$9*G$43^6+T$9*G$43^5+U$9*G$43^4+V$9*G$43^3+W$9*G$43^2+X$9*G$43+Y$9","v":1.0072068019364655},null,null,{"$f":"S$9*J$43^6+T$9*J$43^5+U$9*J$43^4+V$9*J$43^3+W$9*J$43^2+X$9*J$43+Y$9","v":1.0072068019364655},null,null,{"$f":"S$9*M$43^6+T$9*M$43^5+U$9*M$43^4+V$9*M$43^3+W$9*M$43^2+X$9*M$43+Y$9","v":1.0072068019364655},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"AB$9*D$43^AC$9*D$46+1","v":0.99208040456611812},null,null,{"$f":"AB$9*G$43^AC$9*G$46+1","v":0.99218129047470238},null,null,{"$f":"AB$9*J$43^AC$9*J$46+1","v":0.99208040456611812},null,null,{"$f":"AB$9*M$43^AC$9*M$46+1","v":0.99208040456611812},null,null,null,-1.0088590858425839E-4]
[null,"Cp","btu/lb-F",{"$f":"D56*D57","v":0.99923013154687468},null,null,{"$f":"G56*G57","v":0.99933174452022033},null,null,{"$f":"J56*J57","v":0.99923013154687468},null,null,{"$f":"M56*M57","v":0.99923013154687468},null,null,null,-1.01612973345655E-4]
[null,"thermal conductivity",null,{"$f":"S$10*D$43^6+T$10*D$43^5+U$10*D$43^4+V$10*D$43^3+W$10*D$43^2+X$10*D$43+Y$10","v":0.39158460478373835},null,null,{"$f":"S$10*G$43^6+T$10*G$43^5+U$10*G$43^4+V$10*G$43^3+W$10*G$43^2+X$10*G$43+Y$10","v":0.39158460478373835},null,null,{"$f":"S$10*J$43^6+T$10*J$43^5+U$10*J$43^4+V$10*J$43^3+W$10*J$43^2+X$10*J$43+Y$10","v":0.39158460478373835},null,null,{"$f":"S$10*M$43^6+T$10*M$43^5+U$10*M$43^4+V$10*M$43^3+W$10*M$43^2+X$10*M$43+Y$10","v":0.39158460478373835},null,null,null,0]
[null,"P correction to k",null,{"$f":"AB$11*D$43^AC$11*D$46+1","v":1.0129880075638733},null,null,{"$f":"AB$11*G$43^AC$11*G$46+1","v":1.0128225563164301},null,null,{"$f":"AB$11*J$43^AC$11*J$46+1","v":1.0129880075638733},null,null,{"$f":"AB$11*M$43^AC$11*M$46+1","v":1.0129880075638733},null,null,null,1.654512474431602E-4]
[null,"k","btu/h-ft-F",{"$f":"D59*D60","v":0.39667050859256586},null,null,{"$f":"G59*G60","v":0.39660572043122488},null,null,{"$f":"J59*J60","v":0.39667050859256586},null,null,{"$f":"M59*M60","v":0.39667050859256586},null,null,null,6.4788161340978423E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":1},"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D64","v":8.6809999999999992},null,null,{"$f":"D63","v":8.6809999999999992},null,null,{"$f":"'Well Field Dvlpmnt A1'!H64","v":8.6809999999999992},null,null,{"$f":"'Well Field Dvlpmnt A1'!J64","v":8.6809999999999992},null,null,null,0]
[null,null,"ft",{"$f":"D63/12","v":0.7234166666666666},null,null,{"$f":"G63/12","v":0.7234166666666666},null,null,{"$f":"J63/12","v":0.7234166666666666},null,null,{"$f":"M63/12","v":0.7234166666666666},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D63","v":9.625},null,null,{"$f":"D65","v":9.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H63","v":9.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J63","v":9.625},null,null,null,0]
[null,null,"ft",{"$f":"D65/12","v":0.80208333333333337},null,null,{"$f":"G65/12","v":0.80208333333333337},null,null,{"$f":"J65/12","v":0.80208333333333337},null,null,{"$f":"M65/12","v":0.80208333333333337},null,null,null,0]
[null,"Open hole Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D65","v":11.625},null,null,{"$f":"D67","v":11.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H65","v":11.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J65","v":11.625},null,null,null,0]
[null,"Diameter used","ft",{"$f":"IF(A63=1,D64,D67/12)","v":0.7234166666666666},null,null,{"$f":"IF(A63=1,G64,G67/12)","v":0.7234166666666666},null,null,{"$f":"IF(A63=1,J64,J67/12)","v":0.7234166666666666},null,null,{"$f":"IF(A63=1,M64,M67/12)","v":0.7234166666666666},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D68^2/4","v":0.41102373530187941},null,null,{"$f":"PI()*G68^2/4","v":0.41102373530187941},null,null,{"$f":"PI()*J68^2/4","v":0.41102373530187941},null,null,{"$f":"PI()*M68^2/4","v":0.41102373530187941},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D51)/D69)/3600","v":3.5576357667843808},null,null,{"$f":"((G$23/G51)/G69)/3600","v":8.8949892603110818},null,null,{"$f":"((J$23/J51)/J69)/3600","v":3.5576357667843808},null,null,{"$f":"((M$23/M51)/M69)/3600","v":3.5576357667843808},null,null,null,-5.3373534935267006]
[null,"Re",null,{"$f":"D68*D70*D51/D55","v":809129.06288574764},null,null,{"$f":"G68*G70*G51/G55","v":2023235.6796019343},null,null,{"$f":"J68*J70*J51/J55","v":809129.06288574764},null,null,{"$f":"M68*M70*M51/M55","v":809129.06288574764},null,null,null,-1214106.6167161865]
[null,"Pr",null,{"$f":"(D58*D53/D61)*3600","v":1.7116686254700166},null,null,{"$f":"(G58*G53/G61)*3600","v":1.712122328011221},null,null,{"$f":"(J58*J53/J61)*3600","v":1.7116686254700166},null,null,{"$f":"(M58*M53/M61)*3600","v":1.7116686254700166},null,null,null,-4.5370254120435938E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D61/D68*D71^0.8*D72^0.333333","v":803.5075559032523},null,null,{"$f":"0.023*G61/G68*G71^0.8*G72^0.333333","v":1672.5547091009023},null,null,{"$f":"0.023*J61/J68*J71^0.8*J72^0.333333","v":803.5075559032523},null,null,{"$f":"0.023*M61/M68*M71^0.8*M72^0.333333","v":803.5075559032523},null,null,null,-869.04715319765]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D74*1/(IF(A63=1,(D64/D80),1))","v":1.6666071484108026E-3},null,null,{"$f":"1/G74*1/(IF(A63=1,(G64/G80),1))","v":8.0065030410294657E-4},null,null,{"$f":"1/J74*1/(IF(A63=1,(J64/J80),1))","v":1.6666071484108026E-3},null,null,{"$f":"1/M74*1/(IF(A63=1,(M64/M80),1))","v":1.6666071484108026E-3},null,null,null,8.6595684430785603E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D66-D64)/D$27","v":7.8666666666666772E-4},null,null,{"$f":"0.5*(G66-G64)/G$27","v":7.8666666666666772E-4},null,null,{"$f":"0.5*(J66-J64)/J$27","v":7.8666666666666772E-4},null,null,{"$f":"0.5*(M66-M64)/M$27","v":7.8666666666666772E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"D67","v":11.625},null,null,{"$f":"G67","v":11.625},null,null,{"$f":"J67","v":11.625},null,null,{"$f":"M67","v":11.625},null,null,null,0]
[null,null,"ft",{"$f":"D79/12","v":0.96875},null,null,{"$f":"G79/12","v":0.96875},null,null,{"$f":"J79/12","v":0.96875},null,null,{"$f":"M79/12","v":0.96875},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D80-D68)/D$29","v":0.2439655841993251},null,null,{"$f":"0.5*(G80-G68)/G$29","v":0.2439655841993251},null,null,{"$f":"0.5*(J80-J68)/J$29","v":0.2439655841993251},null,null,{"$f":"0.5*(M80-M68)/M$29","v":0.2439655841993251},null,null,null,{"$f":"D81-M81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D75+D77+D81)","v":0.24641885801440258},null,null,{"$f":"(G75+G77+G81)","v":0.24555290117009471},null,null,{"$f":"(J75+J77+J81)","v":0.24641885801440258},null,null,{"$f":"(M75+M77+M81)","v":0.24641885801440258},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D83","v":4.0581309728395558},null,null,{"$f":"1/G83","v":4.0724422119830672},null,null,{"$f":"1/J83","v":4.0581309728395558},null,null,{"$f":"1/M83","v":4.0581309728395558},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D84*24","v":97.395143348149332},null,null,{"$f":"G84*24","v":97.73861308759362},null,null,{"$f":"J84*24","v":97.395143348149332},null,null,{"$f":"M84*24","v":97.395143348149332},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D$39","v":0.10613007096781064},null,null,{"$f":"G$39","v":0.10613007096781064},null,null,{"$f":"J$39","v":0.10613007096781064},null,null,{"$f":"M$39","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D87*10.764","v":1.1423840838975137},null,null,{"$f":"G87*10.764","v":1.1423840838975137},null,null,{"$f":"J87*10.764","v":1.1423840838975137},null,null,{"$f":"M87*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D80/(2*(D89*D88)^0.5))-0.29+(0.5*D80)^2/(4*D88*D89)","v":4.1446910954104892},null,null,{"$f":"-LN(0.5*G80/(2*(G89*G88)^0.5))-0.29+(0.5*G80)^2/(4*G88*G89)","v":4.1446910954104892},null,null,{"$f":"-LN(0.5*J80/(2*(J89*J88)^0.5))-0.29+(0.5*J80)^2/(4*J88*J89)","v":4.1446910954104892},null,null,{"$f":"-LN(0.5*M80/(2*(M89*M88)^0.5))-0.29+(0.5*M80)^2/(4*M88*M89)","v":4.1446910954104892},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D58","v":0.99923013154687468},null,null,{"$f":"G58","v":0.99933174452022033},null,null,{"$f":"J58","v":0.99923013154687468},null,null,{"$f":"M58","v":0.99923013154687468},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D92*D58/(2*PI()*0.5*D68*D85*D94)*(D94+D68*D85*D90)","v":243736.99827248108},null,null,{"$f":"G92*G58/(2*PI()*0.5*G68*G85*G94)*(G94+G68*G85*G90)","v":609102.2539941658},null,null,{"$f":"J92*J58/(2*PI()*0.5*J68*J85*J94)*(J94+J68*J85*J90)","v":243736.99827248108},null,null,{"$f":"M92*M58/(2*PI()*0.5*M68*M85*M94)*(M94+M68*M85*M90)","v":243736.99827248108},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":2.4688874461645378E-2},null,null,{"$f":"G$12","v":2.4688874461645378E-2},null,null,{"$f":"J$12","v":2.4688874461645378E-2},null,null,{"$f":"M$12","v":2.4688874461645378E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":984.24899999999991},{"$f":"D97","v":984.24899999999991},null,{"$f":"'Well Field Dvlpmnt A1'!D61","v":984.24899999999991},null,null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":984.24899999999991},{"$f":"J97","v":984.24899999999991},null,{"$f":"'Well Field Dvlpmnt A1'!J61","v":984.24899999999991},null,null,null,0]
[null,"z1","ft",{"$f":"D97*0.333","v":327.75491699999998},null,null,{"$f":"G97*0.333","v":327.75491699999998},null,null,{"$f":"J97*0.333","v":327.75491699999998},null,null,{"$f":"M97*0.333","v":327.75491699999998},null,null,null,0]
[null,"b1","F",{"$f":"D$6-D96*D98","v":203.90809999999999},null,null,{"$f":"G$6-G96*G98","v":203.90809999999999},null,null,{"$f":"J$6-J96*J98","v":203.90809999999999},null,null,{"$f":"M$6-M96*M98","v":203.90809999999999},null,null,null,0]
[null,"To","F",{"$f":"D43","v":212},null,null,{"$f":"G43","v":212},null,null,{"$f":"J43","v":212},null,null,{"$f":"M43","v":212},null,null,null,0]
[null,"T,z1","F",{"$f":"D$96*D98+D99-D$96*D$95+(D100+D$96*D$95-D99)*EXP(-D98/D$95)","v":211.99456425646531},null,null,{"$f":"G$96*G98+G99-G$96*G$95+(G100+G$96*G$95-G99)*EXP(-G98/G$95)","v":211.9978236751067},null,null,{"$f":"J$96*J98+J99-J$96*J$95+(J100+J$96*J$95-J99)*EXP(-J98/J$95)","v":211.99456425646531},null,null,{"$f":"M$96*M98+M99-M$96*M$95+(M100+M$96*M$95-M99)*EXP(-M98/M$95)","v":211.99456425646531},null,null,null,0]
[null,"z2","ft",{"$f":"D97*0.333","v":327.75491699999998},null,null,{"$f":"G97*0.333","v":327.75491699999998},null,null,{"$f":"J97*0.333","v":327.75491699999998},null,null,{"$f":"M97*0.333","v":327.75491699999998},null,null,null,0]
[null,"b2","F",{"$f":"D99-D96*(D102)","v":195.81619999999998},null,null,{"$f":"G99-G96*(G102)","v":195.81619999999998},null,null,{"$f":"J99-J96*(J102)","v":195.81619999999998},null,null,{"$f":"M99-M96*(M102)","v":195.81619999999998},null,null,null,0]
[null,"To","F",{"$f":"D101","v":211.99456425646531},null,null,{"$f":"G101","v":211.9978236751067},null,null,{"$f":"J101","v":211.99456425646531},null,null,{"$f":"M101","v":211.99456425646531},null,null,null,0]
[null,"T,z2","F",{"$f":"D$96*D102+D103-D$96*D$95+(D104+D$96*D$95-D103)*EXP(-D102/D$95)","v":211.97826189338957},null,null,{"$f":"G$96*G102+G103-G$96*G$95+(G104+G$96*G$95-G103)*EXP(-G102/G$95)","v":211.99129548079145},null,null,{"$f":"J$96*J102+J103-J$96*J$95+(J104+J$96*J$95-J103)*EXP(-J102/J$95)","v":211.97826189338957},null,null,{"$f":"M$96*M102+M103-M$96*M$95+(M104+M$96*M$95-M103)*EXP(-M102/M$95)","v":211.97826189338957},null,null,null,0]
[null,"z3","ft",{"$f":"D97*0.333","v":327.75491699999998},null,null,{"$f":"G97*0.333","v":327.75491699999998},null,null,{"$f":"J97*0.333","v":327.75491699999998},null,null,{"$f":"M97*0.333","v":327.75491699999998},null,null,null,0]
[null,"b3","F",{"$f":"D103-D96*(D106)","v":187.72429999999997},null,null,{"$f":"G103-G96*(G106)","v":187.72429999999997},null,null,{"$f":"J103-J96*(J106)","v":187.72429999999997},null,null,{"$f":"M103-M96*(M106)","v":187.72429999999997},null,null,null,0]
[null,"To","F",{"$f":"D105","v":211.97826189338957},null,null,{"$f":"G105","v":211.99129548079145},null,null,{"$f":"J105","v":211.97826189338957},null,null,{"$f":"M105","v":211.97826189338957},null,null,null,{"$f":"D108-M108","v":0}]
[null,"T,z3","F",{"$f":"D$96*D106+D107-D$96*D$95+(D108+D$96*D$95-D107)*EXP(-D106/D$95)","v":211.95110751337688},null,null,{"$f":"G$96*G106+G107-G$96*G$95+(G108+G$96*G$95-G107)*EXP(-G106/G$95)","v":211.9804177581409},null,null,{"$f":"J$96*J106+J107-J$96*J$95+(J108+J$96*J$95-J107)*EXP(-J106/J$95)","v":211.95110751337688},null,null,{"$f":"M$96*M106+M107-M$96*M$95+(M108+M$96*M$95-M107)*EXP(-M106/M$95)","v":211.95110751337688},null,null,null,0,{"$f":"D100-D109","v":4.8892486623117293E-2}]
[null,"T,b","F",{"$f":"D107","v":187.72429999999997},null,null,{"$f":"G107","v":187.72429999999997},null,null,{"$f":"J107","v":187.72429999999997},null,null,{"$f":"M107","v":187.72429999999997},null,null,null,0]
[null,"Intermediate Interval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D$31","v":2},"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D113/(D114*D115)","v":0.10613007096781064},null,null,{"$f":"G113/(G114*G115)","v":0.10613007096781064},null,null,{"$f":"J113/(J114*J115)","v":0.10613007096781064},null,null,{"$f":"M113/(M114*M115)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(D171>0,LOG(D117*D163/(D154*0.5)),\" \")","v":" "},{"$f":"G116*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"J116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(J171>0,LOG(J117*J163/(J154*0.5)),\" \")","v":" "},{"$f":"M116*(3.28083^2)","v":1.1423676856235054},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D109","v":211.95110751337688},null,null,{"$f":"G109","v":211.9804177581409},null,null,{"$f":"J109","v":211.95110751337688},null,null,{"$f":"M109","v":211.95110751337688},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$119^6+$T$5*D$119^5+$U$5*D$119^4+$V$5*D$119^3+$W$5*D$119^2+$X$5*D$119+$Y$5","v":14.702195423636642},null,null,{"$f":"$S$5*G$119^6+$T$5*G$119^5+$U$5*G$119^4+$V$5*G$119^3+$W$5*G$119^2+$X$5*G$119+$Y$5","v":14.710735584758385},null,null,{"$f":"$S$5*J$119^6+$T$5*J$119^5+$U$5*J$119^4+$V$5*J$119^3+$W$5*J$119^2+$X$5*J$119+$Y$5","v":14.702195423636642},null,null,{"$f":"$S$5*M$119^6+$T$5*M$119^5+$U$5*M$119^4+$V$5*M$119^3+$W$5*M$119^2+$X$5*M$119+$Y$5","v":14.702195423636642},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D171/144","v":2490.4809018829515},null,null,{"$f":"G45-G51*0.5*G171/144","v":2458.7552372709206},null,null,{"$f":"J45-J51*0.5*J171/144","v":2490.4809018829515},null,null,{"$f":"M45-M51*0.5*M171/144","v":2490.4809018829515},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D121/D120","v":169.39517059329918},null,null,{"$f":"G121/G120","v":167.14019656626871},null,null,{"$f":"J121/J120","v":169.39517059329918},null,null,{"$f":"M121/M120","v":169.39517059329918},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$119^6+$T$8*D$119^5+$U$8*D$119^4+$V$8*D$119^3+$W$8*D$119^2+$X$8*D$119+$Y$8","v":1.6714307396048376E-2},null,null,{"$f":"$S$8*G$119^6+$T$8*G$119^5+$U$8*G$119^4+$V$8*G$119^3+$W$8*G$119^2+$X$8*G$119+$Y$8","v":1.6714513048740418E-2},null,null,{"$f":"$S$8*J$119^6+$T$8*J$119^5+$U$8*J$119^4+$V$8*J$119^3+$W$8*J$119^2+$X$8*J$119+$Y$8","v":1.6714307396048376E-2},null,null,{"$f":"$S$8*M$119^6+$T$8*M$119^5+$U$8*M$119^4+$V$8*M$119^3+$W$8*M$119^2+$X$8*M$119+$Y$8","v":1.6714307396048376E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D124","v":59.828982218935479},null,null,{"$f":"1/G124","v":59.828246092718722},null,null,{"$f":"1/J124","v":59.828982218935479},null,null,{"$f":"1/M124","v":59.828982218935479},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$119^$AC$8*D$122+1","v":1.0080029962534141},null,null,{"$f":"$AB$8*G$119^$AC$8*G$122+1","v":1.0079021824305365},null,null,{"$f":"$AB$8*J$119^$AC$8*J$122+1","v":1.0080029962534141},null,null,{"$f":"$AB$8*M$119^$AC$8*M$122+1","v":1.0080029962534141},null,null,null,0]
[null,"density","lb/cft",{"$f":"D126*D125","v":60.307793339479197},null,null,{"$f":"G126*G125","v":60.301019807842422},null,null,{"$f":"J126*J125","v":60.307793339479197},null,null,{"$f":"M126*M125","v":60.307793339479197},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$119^$T$12","v":0.67967873968869741},null,null,{"$f":"$S$12*G$119^$T$12","v":0.67956653115462595},null,null,{"$f":"$S$12*J$119^$T$12","v":0.67967873968869741},null,null,{"$f":"$S$12*M$119^$T$12","v":0.67967873968869741},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D128/3600","v":1.8879964991352707E-4},null,null,{"$f":"G128/3600","v":1.8876848087628499E-4},null,null,{"$f":"J128/3600","v":1.8879964991352707E-4},null,null,{"$f":"M128/3600","v":1.8879964991352707E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$119^$AC$10*D$122+1","v":1.0162815314433666},null,null,{"$f":"$AB$10*G$119^$AC$10*G$122+1","v":1.0160767947426752},null,null,{"$f":"$AB$10*J$119^$AC$10*J$122+1","v":1.0162815314433666},null,null,{"$f":"$AB$10*M$119^$AC$10*M$122+1","v":1.0162815314433666},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D129*D130","v":1.9187359735009076E-4},null,null,{"$f":"G129*G130","v":1.9180327299721963E-4},null,null,{"$f":"J129*J130","v":1.9187359735009076E-4},null,null,{"$f":"M129*M130","v":1.9187359735009076E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$119^6+$T$9*D$119^5+$U$9*D$119^4+$V$9*D$119^3+$W$9*D$119^2+$X$9*D$119+$Y$9","v":1.0071991118916059},null,null,{"$f":"$S$9*G$119^6+$T$9*G$119^5+$U$9*G$119^4+$V$9*G$119^3+$W$9*G$119^2+$X$9*G$119+$Y$9","v":1.0072037215069052},null,null,{"$f":"$S$9*J$119^6+$T$9*J$119^5+$U$9*J$119^4+$V$9*J$119^3+$W$9*J$119^2+$X$9*J$119+$Y$9","v":1.0071991118916059},null,null,{"$f":"$S$9*M$119^6+$T$9*M$119^5+$U$9*M$119^4+$V$9*M$119^3+$W$9*M$119^2+$X$9*M$119+$Y$9","v":1.0071991118916059},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$119^$AC$9*D$122+1","v":0.99208321363705865},null,null,{"$f":"$AB$9*G$119^$AC$9*G$122+1","v":0.99218240120620682},null,null,{"$f":"$AB$9*J$119^$AC$9*J$122+1","v":0.99208321363705865},null,null,{"$f":"$AB$9*M$119^$AC$9*M$122+1","v":0.99208321363705865},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D132*D133","v":0.9992253316978158},null,null,{"$f":"G132*G133","v":0.99932980690854878},null,null,{"$f":"J132*J133","v":0.9992253316978158},null,null,{"$f":"M132*M133","v":0.9992253316978158},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$119^6+$T$10*D$119^5+$U$10*D$119^4+$V$10*D$119^3+$W$10*D$119^2+$X$10*D$119+$Y$10","v":0.39157812757678045},null,null,{"$f":"$S$10*G$119^6+$T$10*G$119^5+$U$10*G$119^4+$V$10*G$119^3+$W$10*G$119^2+$X$10*G$119+$Y$10","v":0.39158201118360891},null,null,{"$f":"$S$10*J$119^6+$T$10*J$119^5+$U$10*J$119^4+$V$10*J$119^3+$W$10*J$119^2+$X$10*J$119+$Y$10","v":0.39157812757678045},null,null,{"$f":"$S$10*M$119^6+$T$10*M$119^5+$U$10*M$119^4+$V$10*M$119^3+$W$10*M$119^2+$X$10*M$119+$Y$10","v":0.39157812757678045},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$119^$AC$11*D$122+1","v":1.0129846420714288},null,null,{"$f":"$AB$11*G$119^$AC$11*G$122+1","v":1.0128212256341014},null,null,{"$f":"$AB$11*J$119^$AC$11*J$122+1","v":1.0129846420714288},null,null,{"$f":"$AB$11*M$119^$AC$11*M$122+1","v":1.0129846420714288},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D135*D136","v":0.39666262940636521},null,null,{"$f":"G135*G136","v":0.39660257250324915},null,null,{"$f":"J135*J136","v":0.39666262940636521},null,null,{"$f":"M135*M136","v":0.39666262940636521},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":0},null,null,{"$f":"D139","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J70","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D139/12","v":0},null,null,{"$f":"G139/12","v":0},null,null,{"$f":"J139/12","v":0},null,null,{"$f":"M139/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D69","v":0},null,null,{"$f":"D141","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H69","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J69","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D141/12","v":0},null,null,{"$f":"G141/12","v":0},null,null,{"$f":"J141/12","v":0},null,null,{"$f":"M141/12","v":0},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D140^2/4","v":0},null,null,{"$f":"PI()*G140^2/4","v":0},null,null,{"$f":"PI()*J140^2/4","v":0},null,null,{"$f":"PI()*M140^2/4","v":0},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"IF(D171>0,((D$23/D127)/D143)/3600,0)","v":0},null,null,{"$f":"IF(G171>0,((G$23/G127)/G143)/3600,0)","v":0},null,null,{"$f":"IF(J171>0,((J$23/J127)/J143)/3600,0)","v":0},null,null,{"$f":"IF(M171>0,((M$23/M127)/M143)/3600,0)","v":0},null,null,null,0]
[null,"Re",null,{"$f":"D140*D144*D127/D131","v":0},null,null,{"$f":"G140*G144*G127/G131","v":0},null,null,{"$f":"J140*J144*J127/J131","v":0},null,null,{"$f":"M140*M144*M127/M131","v":0},null,null,null,0]
[null,"Pr",null,{"$f":"(D134*D129/D137)*3600","v":1.7121658653092513},null,null,{"$f":"(G134*G129/G137)*3600","v":1.7123214458088294},null,null,{"$f":"(J134*J129/J137)*3600","v":1.7121658653092513},null,null,{"$f":"(M134*M129/M137)*3600","v":1.7121658653092513},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"IF(D171>0,0.023*D137/D140*D145^0.8*D146^0.333333,0)","v":0},null,null,{"$f":"IF(G171>0,0.023*G137/G140*G145^0.8*G146^0.333333,0)","v":0},null,null,{"$f":"IF(J171>0,0.023*J137/J140*J145^0.8*J146^0.333333,0)","v":0},null,null,{"$f":"IF(M171>0,0.023*M137/M140*M145^0.8*M146^0.333333,0)","v":0},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"IF(D171>0,1/D148,0)","v":0},null,null,{"$f":"IF(G171>0,1/G148,0)","v":0},null,null,{"$f":"IF(J171>0,1/J148,0)","v":0},null,null,{"$f":"IF(M171>0,1/M148,0)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"(0.5*(D142-D140)/D$27)/(D142/D154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(G142-G140)/G$27)/(G142/G154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(J142-J140)/J$27)/(J142/J154)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(0.5*(M142-M140)/M$27)/(M142/M154)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D71","v":0},null,null,{"$f":"D153","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H71","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J71","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D153/12","v":0},null,null,{"$f":"G153/12","v":0},null,null,{"$f":"J153/12","v":0},null,null,{"$f":"M153/12","v":0},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D154-D142)/D$29","v":0},null,null,{"$f":"0.5*(G154-G142)/G$29","v":0},null,null,{"$f":"0.5*(J154-J142)/J$29","v":0},null,null,{"$f":"0.5*(M154-M142)/M$29","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,(D149+D151+D155),0)","v":0},null,null,{"$f":"IF(G31=3,(G149+G151+G155),0)","v":0},null,null,{"$f":"IF(J31=3,(J149+J151+J155),0)","v":0},null,null,{"$f":"IF(M31=3,(M149+M151+M155),0)","v":0},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"IF(D171>0,1/D157,0)","v":0},null,null,{"$f":"IF(G171>0,1/G157,0)","v":0},null,null,{"$f":"IF(J171>0,1/J157,0)","v":0},null,null,{"$f":"IF(M171>0,1/M157,0)","v":0},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D158*24","v":0},null,null,{"$f":"G158*24","v":0},null,null,{"$f":"J158*24","v":0},null,null,{"$f":"M158*24","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",{"$f":"D116","v":0.10613007096781064},null,null,{"$f":"G116","v":0.10613007096781064},null,null,{"$f":"J116","v":0.10613007096781064},null,null,{"$f":"M116","v":0.10613007096781064},null,null,null,0]
[null,null,"sq ft/day",{"$f":"D161*10.764","v":1.1423840838975137},null,null,{"$f":"G161*10.764","v":1.1423840838975137},null,null,{"$f":"J161*10.764","v":1.1423840838975137},null,null,{"$f":"M161*10.764","v":1.1423840838975137},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"IF(D171>0,-LN(0.5*D154/(2*(D163*D162)^0.5))-0.29+(0.5*D154)^2/(4*D162*D163),0)","v":0},null,null,{"$f":"IF(G171>0,-LN(0.5*G154/(2*(G163*G162)^0.5))-0.29+(0.5*G154)^2/(4*G162*G163),0)","v":0},null,null,{"$f":"IF(J171>0,-LN(0.5*J154/(2*(J163*J162)^0.5))-0.29+(0.5*J154)^2/(4*J162*J163),0)","v":0},null,null,{"$f":"IF(M171>0,-LN(0.5*M154/(2*(M163*M162)^0.5))-0.29+(0.5*M154)^2/(4*M162*M163),0)","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D134","v":0.9992253316978158},null,null,{"$f":"G134","v":0.99932980690854878},null,null,{"$f":"J134","v":0.9992253316978158},null,null,{"$f":"M134","v":0.9992253316978158},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D171>0,D166*D134/(2*PI()*0.5*D140*D159*D168)*(D168+D140*D159*D164),0)","v":0},null,null,{"$f":"IF(G171>0,G166*G134/(2*PI()*0.5*G140*G159*G168)*(G168+G140*G159*G164),0)","v":0},null,null,{"$f":"IF(J171>0,J166*J134/(2*PI()*0.5*J140*J159*J168)*(J168+J140*J159*J164),0)","v":0},null,null,{"$f":"IF(M171>0,M166*M134/(2*PI()*0.5*M140*M159*M168)*(M168+M140*M159*M164),0)","v":0},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":2.4688874461645378E-2},null,null,{"$f":"G$12","v":2.4688874461645378E-2},null,null,{"$f":"J$12","v":2.4688874461645378E-2},null,null,{"$f":"M$12","v":2.4688874461645378E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},{"$f":"D171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},{"$f":"G171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":0},{"$f":"J171","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!J67","v":0},{"$f":"M171","v":0},null,null,0]
[null,"z1",null,{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,{"$f":"D172-M172","v":0}]
[null,"b1","F",{"$f":"D110-D170*D172","v":187.72429999999997},null,null,{"$f":"G110-G170*G172","v":187.72429999999997},null,null,{"$f":"J110-J170*J172","v":187.72429999999997},null,null,{"$f":"M110-M170*M172","v":187.72429999999997},null,null,null,0]
[null,"To","F",{"$f":"D109","v":211.95110751337688},null,null,{"$f":"G109","v":211.9804177581409},null,null,{"$f":"J109","v":211.95110751337688},null,null,{"$f":"M109","v":211.95110751337688},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$34=3,D$170*D172+D173-D$170*D$169+(D174+D$170*D$169-D173)*EXP(-D172/D$169),D174)","v":211.95110751337688},null,null,{"$f":"IF(A$34=3,G$170*G172+G173-G$170*G$169+(G174+G$170*G$169-G173)*EXP(-G172/G$169),G174)","v":211.9804177581409},null,null,{"$f":"IF(A$34=3,J$170*J172+J173-J$170*J$169+(J174+J$170*J$169-J173)*EXP(-J172/J$169),J174)","v":211.95110751337688},null,null,{"$f":"IF(A$34=3,M$170*M172+M173-M$170*M$169+(M174+M$170*M$169-M173)*EXP(-M172/M$169),M174)","v":211.95110751337688},null,null,null,0]
[null,"z2","ft",{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,0]
[null,"b2","F",{"$f":"D173-D170*(D176)","v":187.72429999999997},null,null,{"$f":"G173-G170*(G176)","v":187.72429999999997},null,null,{"$f":"J173-J170*(J176)","v":187.72429999999997},null,null,{"$f":"M173-M170*(M176)","v":187.72429999999997},null,null,null,0]
[null,"To","F",{"$f":"D175","v":211.95110751337688},null,null,{"$f":"G175","v":211.9804177581409},null,null,{"$f":"J175","v":211.95110751337688},null,null,{"$f":"M175","v":211.95110751337688},null,null,null,0]
[null,"T,z2","F",{"$f":"IF($A$34=3,D$170*D176+D177-D$170*D$169+(D178+D$170*D$169-D177)*EXP(-D176/D$169),D178)","v":211.95110751337688},null,null,{"$f":"IF($A$34=3,G$170*G176+G177-G$170*G$169+(G178+G$170*G$169-G177)*EXP(-G176/G$169),G178)","v":211.9804177581409},null,null,{"$f":"IF($A$34=3,J$170*J176+J177-J$170*J$169+(J178+J$170*J$169-J177)*EXP(-J176/J$169),J178)","v":211.95110751337688},null,null,{"$f":"IF($A$34=3,M$170*M176+M177-M$170*M$169+(M178+M$170*M$169-M177)*EXP(-M176/M$169),M178)","v":211.95110751337688},null,null,null,0]
[null,"z3","ft",{"$f":"D171/3","v":0},null,null,{"$f":"G171/3","v":0},null,null,{"$f":"J171/3","v":0},null,null,{"$f":"M171/3","v":0},null,null,null,0]
[null,"b3","F",{"$f":"D177-D170*(D180)","v":187.72429999999997},null,null,{"$f":"G177-G170*(G180)","v":187.72429999999997},null,null,{"$f":"J177-J170*(J180)","v":187.72429999999997},null,null,{"$f":"M177-M170*(M180)","v":187.72429999999997},null,null,null,0]
[null,"To","F",{"$f":"D179","v":211.95110751337688},null,null,{"$f":"G179","v":211.9804177581409},null,null,{"$f":"J179","v":211.95110751337688},null,null,{"$f":"M179","v":211.95110751337688},null,null,null,0]
[null,"T,z3","F",{"$f":"IF($A$34=3,D$170*D180+D181-D$170*D$169+(D182+D$170*D$169-D181)*EXP(-D180/D$169),D182)","v":211.95110751337688},null,null,{"$f":"IF($A$34=3,G$170*G180+G181-G$170*G$169+(G182+G$170*G$169-G181)*EXP(-G180/G$169),G182)","v":211.9804177581409},null,null,{"$f":"IF($A$34=3,J$170*J180+J181-J$170*J$169+(J182+J$170*J$169-J181)*EXP(-J180/J$169),J182)","v":211.95110751337688},null,null,{"$f":"IF($A$34=3,M$170*M180+M181-M$170*M$169+(M182+M$170*M$169-M181)*EXP(-M180/M$169),M182)","v":211.95110751337688},null,null,null,0,{"$f":"D174-D183","v":0}]
[null,"T,b","F",{"$f":"D181","v":187.72429999999997},null,null,{"$f":"G181","v":187.72429999999997},null,null,{"$f":"J181","v":187.72429999999997},null,null,{"$f":"M181","v":187.72429999999997},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Upper Production Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D188/(D189*D190)","v":0.10613007096781064},null,null,{"$f":"G188/(G189*G190)","v":0.10613007096781064},null,null,{"$f":"J188/(J189*J190)","v":0.10613007096781064},null,null,{"$f":"M188/(M189*M190)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D192*D238/(D229*0.5))","v":2.7635209163923169},{"$f":"G191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G192*G238/(G229*0.5))","v":2.7635209163923169},{"$f":"J191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J192*J238/(J229*0.5))","v":2.7635209163923169},{"$f":"M191*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M192*M238/(M229*0.5))","v":2.7635209163923169},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D183","v":211.95110751337688},null,null,{"$f":"G183","v":211.9804177581409},null,null,{"$f":"J183","v":211.95110751337688},null,null,{"$f":"M183","v":211.95110751337688},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$194^6+$T$5*D$194^5+$U$5*D$194^4+$V$5*D$194^3+$W$5*D$194^2+$X$5*D$194+$Y$5","v":14.702195423636642},null,null,{"$f":"$S$5*G$194^6+$T$5*G$194^5+$U$5*G$194^4+$V$5*G$194^3+$W$5*G$194^2+$X$5*G$194+$Y$5","v":14.710735584758385},null,null,{"$f":"$S$5*J$194^6+$T$5*J$194^5+$U$5*J$194^4+$V$5*J$194^3+$W$5*J$194^2+$X$5*J$194+$Y$5","v":14.702195423636642},null,null,{"$f":"$S$5*M$194^6+$T$5*M$194^5+$U$5*M$194^4+$V$5*M$194^3+$W$5*M$194^2+$X$5*M$194+$Y$5","v":14.702195423636642},null,null,null,0]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D246/144","v":1427.2803785213709},null,null,{"$f":"G45-G51*0.5*G246/144","v":1395.6622704102874},null,null,{"$f":"J45-J51*0.5*J246/144","v":1427.2803785213709},null,null,{"$f":"M45-M51*0.5*M246/144","v":1427.2803785213709},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D196/D195","v":97.079404632776118},null,null,{"$f":"G196/G195","v":94.873724183875353},null,null,{"$f":"J196/J195","v":97.079404632776118},null,null,{"$f":"M196/M195","v":97.079404632776118},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$194^6+$T$8*D$194^5+$U$8*D$194^4+$V$8*D$194^3+$W$8*D$194^2+$X$8*D$194+$Y$8","v":1.6714307396048376E-2},null,null,{"$f":"$S$8*G$194^6+$T$8*G$194^5+$U$8*G$194^4+$V$8*G$194^3+$W$8*G$194^2+$X$8*G$194+$Y$8","v":1.6714513048740418E-2},null,null,{"$f":"$S$8*J$194^6+$T$8*J$194^5+$U$8*J$194^4+$V$8*J$194^3+$W$8*J$194^2+$X$8*J$194+$Y$8","v":1.6714307396048376E-2},null,null,{"$f":"$S$8*M$194^6+$T$8*M$194^5+$U$8*M$194^4+$V$8*M$194^3+$W$8*M$194^2+$X$8*M$194+$Y$8","v":1.6714307396048376E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D199","v":59.828982218935479},null,null,{"$f":"1/G199","v":59.828246092718722},null,null,{"$f":"1/J199","v":59.828982218935479},null,null,{"$f":"1/M199","v":59.828982218935479},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$194^$AC$8*D$197+1","v":1.0045864714374007},null,null,{"$f":"$AB$8*G$194^$AC$8*G$197+1","v":1.0044855127118877},null,null,{"$f":"$AB$8*J$194^$AC$8*J$197+1","v":1.0045864714374007},null,null,{"$f":"$AB$8*M$194^$AC$8*M$197+1","v":1.0045864714374007},null,null,null,0]
[null,"density","lb/cft",{"$f":"D201*D200","v":60.103386137011377},null,null,{"$f":"G201*G200","v":60.096606451097557},null,null,{"$f":"J201*J200","v":60.103386137011377},null,null,{"$f":"M201*M200","v":60.103386137011377},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$194^$T$12","v":0.67967873968869741},null,null,{"$f":"$S$12*G$194^$T$12","v":0.67956653115462595},null,null,{"$f":"$S$12*J$194^$T$12","v":0.67967873968869741},null,null,{"$f":"$S$12*M$194^$T$12","v":0.67967873968869741},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D203/3600","v":1.8879964991352707E-4},null,null,{"$f":"G203/3600","v":1.8876848087628499E-4},null,null,{"$f":"J203/3600","v":1.8879964991352707E-4},null,null,{"$f":"M203/3600","v":1.8879964991352707E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$194^$AC$10*D$197+1","v":1.0093308526653733},null,null,{"$f":"$AB$10*G$194^$AC$10*G$197+1","v":1.0091256646905558},null,null,{"$f":"$AB$10*J$194^$AC$10*J$197+1","v":1.0093308526653733},null,null,{"$f":"$AB$10*M$194^$AC$10*M$197+1","v":1.0093308526653733},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D204*D205","v":1.9056131163014425E-4},null,null,{"$f":"G204*G205","v":1.9049111873690756E-4},null,null,{"$f":"J204*J205","v":1.9056131163014425E-4},null,null,{"$f":"M204*M205","v":1.9056131163014425E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$194^6+$T$9*D$194^5+$U$9*D$194^4+$V$9*D$194^3+$W$9*D$194^2+$X$9*D$194+$Y$9","v":1.0071991118916059},null,null,{"$f":"$S$9*G$194^6+$T$9*G$194^5+$U$9*G$194^4+$V$9*G$194^3+$W$9*G$194^2+$X$9*G$194+$Y$9","v":1.0072037215069052},null,null,{"$f":"$S$9*J$194^6+$T$9*J$194^5+$U$9*J$194^4+$V$9*J$194^3+$W$9*J$194^2+$X$9*J$194+$Y$9","v":1.0071991118916059},null,null,{"$f":"$S$9*M$194^6+$T$9*M$194^5+$U$9*M$194^4+$V$9*M$194^3+$W$9*M$194^2+$X$9*M$194+$Y$9","v":1.0071991118916059},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$194^$AC$9*D$197+1","v":0.99546293495837346},null,null,{"$f":"$AB$9*G$194^$AC$9*G$197+1","v":0.99556249946464281},null,null,{"$f":"$AB$9*J$194^$AC$9*J$197+1","v":0.99546293495837346},null,null,{"$f":"$AB$9*M$194^$AC$9*M$197+1","v":0.99546293495837346},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D207*D208","v":1.0026293840110851},null,null,{"$f":"G207*G208","v":1.0027342544535045},null,null,{"$f":"J207*J208","v":1.0026293840110851},null,null,{"$f":"M207*M208","v":1.0026293840110851},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$194^6+$T$10*D$194^5+$U$10*D$194^4+$V$10*D$194^3+$W$10*D$194^2+$X$10*D$194+$Y$10","v":0.39157812757678045},null,null,{"$f":"$S$10*G$194^6+$T$10*G$194^5+$U$10*G$194^4+$V$10*G$194^3+$W$10*G$194^2+$X$10*G$194+$Y$10","v":0.39158201118360891},null,null,{"$f":"$S$10*J$194^6+$T$10*J$194^5+$U$10*J$194^4+$V$10*J$194^3+$W$10*J$194^2+$X$10*J$194+$Y$10","v":0.39157812757678045},null,null,{"$f":"$S$10*M$194^6+$T$10*M$194^5+$U$10*M$194^4+$V$10*M$194^3+$W$10*M$194^2+$X$10*M$194+$Y$10","v":0.39157812757678045},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$194^$AC$11*D$197+1","v":1.0074414241991021},null,null,{"$f":"$AB$11*G$194^$AC$11*G$197+1","v":1.007277707275082},null,null,{"$f":"$AB$11*J$194^$AC$11*J$197+1","v":1.0074414241991021},null,null,{"$f":"$AB$11*M$194^$AC$11*M$197+1","v":1.0074414241991021},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D210*D211","v":0.39449202653116938},null,null,{"$f":"G210*G211","v":0.39443183043519114},null,null,{"$f":"J210*J211","v":0.39449202653116938},null,null,{"$f":"M210*M211","v":0.39449202653116938},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":12.347},null,null,{"$f":"D214","v":12.347},null,null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":12.347},null,null,{"$f":"'Well Field Dvlpmnt A1'!J76","v":12.347},null,null,null,0]
[null,null,"ft",{"$f":"D214/12","v":1.0289166666666667},null,null,{"$f":"G214/12","v":1.0289166666666667},null,null,{"$f":"J214/12","v":1.0289166666666667},null,null,{"$f":"M214/12","v":1.0289166666666667},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D75","v":13.375},null,null,{"$f":"D216","v":13.375},null,null,{"$f":"'Well Field Dvlpmnt A1'!H75","v":13.375},null,null,{"$f":"'Well Field Dvlpmnt A1'!J75","v":13.375},null,null,null,0]
[null,null,"ft",{"$f":"D216/12","v":1.1145833333333333},null,null,{"$f":"G216/12","v":1.1145833333333333},null,null,{"$f":"J216/12","v":1.1145833333333333},null,null,{"$f":"M216/12","v":1.1145833333333333},null,null,null,0]
[null,"cross Area","sq ft",{"$f":"PI()*D215^2/4","v":0.83147708639904883},null,null,{"$f":"PI()*G215^2/4","v":0.83147708639904883},null,null,{"$f":"PI()*J215^2/4","v":0.83147708639904883},null,null,{"$f":"PI()*M215^2/4","v":0.83147708639904883},null,null,null,0]
[null,"Velocity","ft/s",{"$f":"((D$23/D202)/D218)/3600","v":1.7645928229659553},null,null,{"$f":"((G$23/G202)/G218)/3600","v":4.4119797304871282},null,null,{"$f":"((J$23/J202)/J218)/3600","v":1.7645928229659553},null,null,{"$f":"((M$23/M202)/M218)/3600","v":1.7645928229659553},null,null,null,0]
[null,"Re",null,{"$f":"D215*D219*D202/D206","v":572649.54162742849},null,null,{"$f":"G215*G219*G202/G206","v":1432151.3842810558},null,null,{"$f":"J215*J219*J202/J206","v":572649.54162742849},null,null,{"$f":"M215*M219*M202/M206","v":572649.54162742849},null,null,null,0]
[null,"Pr",null,{"$f":"(D209*D204/D212)*3600","v":1.7274515839819282},null,null,{"$f":"(G209*G204/G212)*3600","v":1.727610670307838},null,null,{"$f":"(J209*J204/J212)*3600","v":1.7274515839819282},null,null,{"$f":"(M209*M204/M212)*3600","v":1.7274515839819282},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D212/D215*D220^0.8*D221^0.333333","v":427.39773185856171},null,null,{"$f":"0.023*G212/G215*G220^0.8*G221^0.333333","v":889.73213674348597},null,null,{"$f":"0.023*J212/J215*J220^0.8*J221^0.333333","v":427.39773185856171},null,null,{"$f":"0.023*M212/M215*M220^0.8*M221^0.333333","v":427.39773185856171},null,null,null,0]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D223/(D215/D229)","v":3.26885335626382E-3},null,null,{"$f":"1/G223/(G215/G229)","v":1.570248451808136E-3},null,null,{"$f":"1/J223/(J215/J229)","v":3.26885335626382E-3},null,null,{"$f":"1/M223/(M215/M229)","v":3.26885335626382E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D217-D215)/D$27/(D217/D229)","v":1.1048598130841108E-3},null,null,{"$f":"0.5*(G217-G215)/G$27/(G217/G229)","v":1.1048598130841108E-3},null,null,{"$f":"0.5*(J217-J215)/J$27/(J217/J229)","v":1.1048598130841108E-3},null,null,{"$f":"0.5*(M217-M215)/M$27/(M217/M229)","v":1.1048598130841108E-3},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D77","v":17.25},null,null,{"$f":"D228","v":17.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!H77","v":17.25},null,null,{"$f":"'Well Field Dvlpmnt A1'!J77","v":17.25},null,null,null,0]
[null,null,"ft",{"$f":"D228/12","v":1.4375},null,null,{"$f":"G228/12","v":1.4375},null,null,{"$f":"J228/12","v":1.4375},null,null,{"$f":"M228/12","v":1.4375},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D229-D217)/D$29","v":0.32111638545257631},null,null,{"$f":"0.5*(G229-G217)/G$29","v":0.32111638545257631},null,null,{"$f":"0.5*(J229-J217)/J$29","v":0.32111638545257631},null,null,{"$f":"0.5*(M229-M217)/M$29","v":0.32111638545257631},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D224+D226+D230)","v":0.32549009862192424},null,null,{"$f":"(G224+G226+G230)","v":0.32379149371746857},null,null,{"$f":"(J224+J226+J230)","v":0.32549009862192424},null,null,{"$f":"(M224+M226+M230)","v":0.32549009862192424},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D232","v":3.0722900765149186},null,null,{"$f":"1/G232","v":3.0884072602369601},null,null,{"$f":"1/J232","v":3.0722900765149186},null,null,{"$f":"1/M232","v":3.0722900765149186},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D233*24","v":73.734961836358053},null,null,{"$f":"G233*24","v":74.12177424568705},null,null,{"$f":"J233*24","v":73.734961836358053},null,null,{"$f":"M233*24","v":73.734961836358053},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,{"$f":"D236-M236","v":0}]
[null,null,"sq ft/day",{"$f":"D236*10.764","v":1.1295663157894766},null,null,{"$f":"G236*10.764","v":1.1295663157894766},null,null,{"$f":"J236*10.764","v":1.1295663157894766},null,null,{"$f":"M236*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D229/(2*(D238*D237)^0.5))-0.29+(0.5*D229)^2/(4*D237*D238)","v":3.7445676781159856},null,null,{"$f":"-LN(0.5*G229/(2*(G238*G237)^0.5))-0.29+(0.5*G229)^2/(4*G237*G238)","v":3.7445676781159856},null,null,{"$f":"-LN(0.5*J229/(2*(J238*J237)^0.5))-0.29+(0.5*J229)^2/(4*J237*J238)","v":3.7445676781159856},null,null,{"$f":"-LN(0.5*M229/(2*(M238*M237)^0.5))-0.29+(0.5*M229)^2/(4*M237*M238)","v":3.7445676781159856},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D209","v":1.0026293840110851},null,null,{"$f":"G209","v":1.0027342544535045},null,null,{"$f":"J209","v":1.0026293840110851},null,null,{"$f":"M209","v":1.0026293840110851},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M188*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"D241*D209/(2*PI()*0.5*D215*D234*D243)*(D243+D215*D234*D239)","v":221826.84341932862},null,null,{"$f":"G241*G209/(2*PI()*0.5*G215*G234*G243)*(G243+G215*G234*G239)","v":554206.91337668558},null,null,{"$f":"J241*J209/(2*PI()*0.5*J215*J234*J243)*(J243+J215*J234*J239)","v":221826.84341932862},null,null,{"$f":"M241*M209/(2*PI()*0.5*M215*M234*M243)*(M243+M215*M234*M239)","v":221826.84341932862},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":2.4688874461645378E-2},null,null,{"$f":"G$12","v":2.4688874461645378E-2},null,null,{"$f":"J$12","v":2.4688874461645378E-2},null,null,{"$f":"M$12","v":2.4688874461645378E-2},null,null,null,{"$f":"D245-M245","v":0}]
[null,"Z","ft",{"$f":"D8-D97-D171-(IF(D31=3,D317,D385+D452))","v":5077.4110000000001},{"$f":"D246","v":5077.4110000000001},null,{"$f":"G8-G97-G171-(IF(G31=3,G317,G385+G452))","v":5077.4110000000001},null,null,{"$f":"J8-J97-J171-(IF(J31=3,J317,J385+J452))","v":5077.4110000000001},{"$f":"J246","v":5077.4110000000001},null,{"$f":"M8-M97-M171-(IF(M31=3,M317,M385+M452))","v":5077.4110000000001},null,null,null,0]
[null,"z1",null,{"$f":"D246/3","v":1692.4703333333334},null,null,{"$f":"G246/3","v":1692.4703333333334},null,null,{"$f":"J246/3","v":1692.4703333333334},null,null,{"$f":"M246/3","v":1692.4703333333334},null,null,null,0]
[null,"b1","F",{"$f":"D184-D245*D247","v":145.93911241027419},null,null,{"$f":"G184-G245*G247","v":145.93911241027419},null,null,{"$f":"J184-J245*J247","v":145.93911241027419},null,null,{"$f":"M184-M245*M247","v":145.93911241027419},null,null,null,0]
[null,"To","F",{"$f":"D183","v":211.95110751337688},null,null,{"$f":"G183","v":211.9804177581409},null,null,{"$f":"J183","v":211.95110751337688},null,null,{"$f":"M183","v":211.95110751337688},null,null,null,0]
[null,"T,z1","F",{"$f":"D$245*D247+D248-D$245*D$244+(D249+D$245*D$244-D248)*EXP(-D247/D$244)","v":211.60837225569321},null,null,{"$f":"G$245*G247+G248-G$245*G$244+(G249+G$245*G$244-G248)*EXP(-G247/G$244)","v":211.84278265355533},null,null,{"$f":"J$245*J247+J248-J$245*J$244+(J249+J$245*J$244-J248)*EXP(-J247/J$244)","v":211.60837225569321},null,null,{"$f":"M$245*M247+M248-M$245*M$244+(M249+M$245*M$244-M248)*EXP(-M247/M$244)","v":211.60837225569321},null,null,null,0]
[null,"z2","ft",{"$f":"D246/3","v":1692.4703333333334},null,null,{"$f":"G246/3","v":1692.4703333333334},null,null,{"$f":"J246/3","v":1692.4703333333334},null,null,{"$f":"M246/3","v":1692.4703333333334},null,null,null,0]
[null,"b2","F",{"$f":"D248-D245*(D251)","v":104.15392482054841},null,null,{"$f":"G248-G245*(G251)","v":104.15392482054841},null,null,{"$f":"J248-J245*(J251)","v":104.15392482054841},null,null,{"$f":"M248-M245*(M251)","v":104.15392482054841},null,null,null,0]
[null,"To","F",{"$f":"D250","v":211.60837225569321},null,null,{"$f":"G250","v":211.84278265355533},null,null,{"$f":"J250","v":211.60837225569321},null,null,{"$f":"M250","v":211.60837225569321},null,null,null,0]
[null,"T,z2","F",{"$f":"D$245*D251+D252-D$245*D$244+(D253+D$245*D$244-D252)*EXP(-D251/D$244)","v":210.95064704681226},null,null,{"$f":"G$245*G251+G252-G$245*G$244+(G253+G$245*G$244-G252)*EXP(-G251/G$244)","v":211.57815575994209},null,null,{"$f":"J$245*J251+J252-J$245*J$244+(J253+J$245*J$244-J252)*EXP(-J251/J$244)","v":210.95064704681226},null,null,{"$f":"M$245*M251+M252-M$245*M$244+(M253+M$245*M$244-M252)*EXP(-M251/M$244)","v":210.95064704681226},null,null,null,0]
[null,"z3","ft",{"$f":"D246/3","v":1692.4703333333334},null,null,{"$f":"G246/3","v":1692.4703333333334},null,null,{"$f":"J246/3","v":1692.4703333333334},null,null,{"$f":"M246/3","v":1692.4703333333334},null,null,null,0]
[null,"b3","F",{"$f":"D252-D245*(D255)","v":62.368737230822639},null,null,{"$f":"G252-G245*(G255)","v":62.368737230822639},null,null,{"$f":"J252-J245*(J255)","v":62.368737230822639},null,null,{"$f":"M252-M245*(M255)","v":62.368737230822639},null,null,null,0]
[null,"To","F",{"$f":"D254","v":210.95064704681226},null,null,{"$f":"G254","v":211.57815575994209},null,null,{"$f":"J254","v":210.95064704681226},null,null,{"$f":"M254","v":210.95064704681226},null,null,null,0]
[null,"T,z3","F",{"$f":"D$245*D255+D256-D$245*D$244+(D257+D$245*D$244-D256)*EXP(-D255/D$244)","v":209.98032601796331},null,null,{"$f":"G$245*G255+G256-G$245*G$244+(G257+G$245*G$244-G256)*EXP(-G255/G$244)","v":211.18692430088049},null,null,{"$f":"J$245*J255+J256-J$245*J$244+(J257+J$245*J$244-J256)*EXP(-J255/J$244)","v":209.98032601796331},null,null,{"$f":"M$245*M255+M256-M$245*M$244+(M257+M$245*M$244-M256)*EXP(-M255/M$244)","v":209.98032601796331},null,null,null,0,{"$f":"D249-D258","v":1.9707814954135756}]
[null,"T,b","F",{"$f":"D256","v":62.368737230822639},null,null,{"$f":"G256","v":62.368737230822639},null,null,{"$f":"J256","v":62.368737230822639},null,null,{"$f":"M256","v":62.368737230822639},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":2},"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944},null,null,{"$f":"J36","v":298944},null,null,{"$f":"M36","v":298944},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482},null,null,{"$f":"J37","v":1043.2481481481482},null,null,{"$f":"M37","v":1043.2481481481482},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700},null,null,{"$f":"J38","v":2700},null,null,{"$f":"M38","v":2700},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D266/(D267*D268)","v":0.10613007096781064},null,null,{"$f":"G266/(G267*G268)","v":0.10613007096781064},null,null,{"$f":"J266/(J267*J268)","v":0.10613007096781064},null,null,{"$f":"M266/(M267*M268)","v":0.10613007096781064},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(D270*D309/D300)","v":{"$error":"#DIV/0!"}},{"$f":"G269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(G270*G309/G300)","v":{"$error":"#DIV/0!"}},{"$f":"J269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(J270*J309/J300)","v":{"$error":"#DIV/0!"}},{"$f":"M269*(3.28083^2)","v":1.1423676856235054},null,{"$f":"LOG(M270*M309/M300)","v":{"$error":"#DIV/0!"}},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D258","v":209.98032601796331},null,null,{"$f":"G258","v":211.18692430088049},null,null,{"$f":"J258","v":209.98032601796331},null,null,{"$f":"M258","v":209.98032601796331},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$272^6+$T$5*D$272^5+$U$5*D$272^4+$V$5*D$272^3+$W$5*D$272^2+$X$5*D$272+$Y$5","v":14.137287530499368},null,null,{"$f":"$S$5*G$272^6+$T$5*G$272^5+$U$5*G$272^4+$V$5*G$272^3+$W$5*G$272^2+$X$5*G$272+$Y$5","v":14.480975700866967},null,null,{"$f":"$S$5*J$272^6+$T$5*J$272^5+$U$5*J$272^4+$V$5*J$272^3+$W$5*J$272^2+$X$5*J$272+$Y$5","v":14.137287530499368},null,null,{"$f":"$S$5*M$272^6+$T$5*M$272^5+$U$5*M$272^4+$V$5*M$272^3+$W$5*M$272^2+$X$5*M$272+$Y$5","v":14.137287530499368},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":1427.2803785213709},null,null,{"$f":"G196","v":1395.6622704102874},null,null,{"$f":"J196","v":1427.2803785213709},null,null,{"$f":"M196","v":1427.2803785213709},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D274/D273","v":100.95857323706534},null,null,{"$f":"G274/G273","v":96.379021637798203},null,null,{"$f":"J274/J273","v":100.95857323706534},null,null,{"$f":"M274/M273","v":100.95857323706534},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$272^6+$T$8*D$272^5+$U$8*D$272^4+$V$8*D$272^3+$W$8*D$272^2+$X$8*D$272+$Y$8","v":1.67005375769507E-2},null,null,{"$f":"$S$8*G$272^6+$T$8*G$272^5+$U$8*G$272^4+$V$8*G$272^3+$W$8*G$272^2+$X$8*G$272+$Y$8","v":1.6708954483740879E-2},null,null,{"$f":"$S$8*J$272^6+$T$8*J$272^5+$U$8*J$272^4+$V$8*J$272^3+$W$8*J$272^2+$X$8*J$272+$Y$8","v":1.67005375769507E-2},null,null,{"$f":"$S$8*M$272^6+$T$8*M$272^5+$U$8*M$272^4+$V$8*M$272^3+$W$8*M$272^2+$X$8*M$272+$Y$8","v":1.67005375769507E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D277","v":59.878312023928686},null,null,{"$f":"1/G277","v":59.848149145003553},null,null,{"$f":"1/J277","v":59.878312023928686},null,null,{"$f":"1/M277","v":59.878312023928686},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$272^$AC$8*D$275+1","v":1.0045419692559399},null,null,{"$f":"$AB$8*G$272^$AC$8*G$275+1","v":1.004468045549924},null,null,{"$f":"$AB$8*J$272^$AC$8*J$275+1","v":1.0045419692559399},null,null,{"$f":"$AB$8*M$272^$AC$8*M$275+1","v":1.0045419692559399},null,null,null,0]
[null,"density","lb/cft",{"$f":"D279*D278","v":60.150277476238941},null,null,{"$f":"G279*G278","v":60.115553401462073},null,null,{"$f":"J279*J278","v":60.150277476238941},null,null,{"$f":"M279*M278","v":60.150277476238941},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$272^$T$12","v":0.68730237462736121},null,null,{"$f":"$S$12*G$272^$T$12","v":0.68261632671106409},null,null,{"$f":"$S$12*J$272^$T$12","v":0.68730237462736121},null,null,{"$f":"$S$12*M$272^$T$12","v":0.68730237462736121},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D281/3600","v":1.9091732628537811E-4},null,null,{"$f":"G281/3600","v":1.8961564630862892E-4},null,null,{"$f":"J281/3600","v":1.9091732628537811E-4},null,null,{"$f":"M281/3600","v":1.9091732628537811E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$272^$AC$10*D$275+1","v":1.0092262737341524},null,null,{"$f":"$AB$10*G$272^$AC$10*G$275+1","v":1.0090845799630868},null,null,{"$f":"$AB$10*J$272^$AC$10*J$275+1","v":1.0092262737341524},null,null,{"$f":"$AB$10*M$272^$AC$10*M$275+1","v":1.0092262737341524},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D282*D283","v":1.9267878179827949E-4},null,null,{"$f":"G282*G283","v":1.9133822480977205E-4},null,null,{"$f":"J282*J283","v":1.9267878179827949E-4},null,null,{"$f":"M282*M283","v":1.9267878179827949E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$272^6+$T$9*D$272^5+$U$9*D$272^4+$V$9*D$272^3+$W$9*D$272^2+$X$9*D$272+$Y$9","v":1.006892176267953},null,null,{"$f":"$S$9*G$272^6+$T$9*G$272^5+$U$9*G$272^4+$V$9*G$272^3+$W$9*G$272^2+$X$9*G$272+$Y$9","v":1.0070793934042066},null,null,{"$f":"$S$9*J$272^6+$T$9*J$272^5+$U$9*J$272^4+$V$9*J$272^3+$W$9*J$272^2+$X$9*J$272+$Y$9","v":1.006892176267953},null,null,{"$f":"$S$9*M$272^6+$T$9*M$272^5+$U$9*M$272^4+$V$9*M$272^3+$W$9*M$272^2+$X$9*M$272+$Y$9","v":1.006892176267953},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$272^$AC$9*D$275+1","v":0.9955278869728027},null,null,{"$f":"$AB$9*G$272^$AC$9*G$275+1","v":0.99558805707981757},null,null,{"$f":"$AB$9*J$272^$AC$9*J$275+1","v":0.9955278869728027},null,null,{"$f":"$AB$9*M$272^$AC$9*M$275+1","v":0.9955278869728027},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D285*D286","v":1.0023892406494821},null,null,{"$f":"G285*G286","v":1.0026362166044154},null,null,{"$f":"J285*J286","v":1.0023892406494821},null,null,{"$f":"M285*M286","v":1.0023892406494821},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$272^6+$T$10*D$272^5+$U$10*D$272^4+$V$10*D$272^3+$W$10*D$272^2+$X$10*D$272+$Y$10","v":0.3913126840688414},null,null,{"$f":"$S$10*G$272^6+$T$10*G$272^5+$U$10*G$272^4+$V$10*G$272^3+$W$10*G$272^2+$X$10*G$272+$Y$10","v":0.39147621011883527},null,null,{"$f":"$S$10*J$272^6+$T$10*J$272^5+$U$10*J$272^4+$V$10*J$272^3+$W$10*J$272^2+$X$10*J$272+$Y$10","v":0.3913126840688414},null,null,{"$f":"$S$10*M$272^6+$T$10*M$272^5+$U$10*M$272^4+$V$10*M$272^3+$W$10*M$272^2+$X$10*M$272+$Y$10","v":0.3913126840688414},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$272^$AC$11*D$275+1","v":1.0073633507751929},null,null,{"$f":"$AB$11*G$272^$AC$11*G$275+1","v":1.0072470482663483},null,null,{"$f":"$AB$11*J$272^$AC$11*J$275+1","v":1.0073633507751929},null,null,{"$f":"$AB$11*M$272^$AC$11*M$275+1","v":1.0073633507751929},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D288*D289","v":0.39419405662442253},null,null,{"$f":"G288*G289","v":0.39431325710869358},null,null,{"$f":"J288*J289","v":0.39419405662442253},null,null,{"$f":"M288*M289","v":0.39419405662442253},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D82","v":0},null,null,{"$f":"D292","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H82","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J82","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D292/12","v":0},null,null,{"$f":"G292/12","v":0},null,null,{"$f":"J292/12","v":0},null,null,{"$f":"M292/12","v":0},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D81","v":0},null,null,{"$f":"D294","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H81","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J81","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D294/12","v":0},null,null,{"$f":"G294/12","v":0},null,null,{"$f":"J294/12","v":0},null,null,{"$f":"M294/12","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D295-D293)/D280/(D295/D300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(G295-G293)/G280/(G295/G300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(J295-J293)/J280/(J295/J300)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"0.5*(M295-M293)/M280/(M295/M300)","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D83","v":0},null,null,{"$f":"D299","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H83","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!J83","v":0},null,null,null,0]
[null,null,"ft",{"$f":"D299/12","v":0},null,null,{"$f":"G299/12","v":0},null,null,{"$f":"J299/12","v":0},null,null,{"$f":"M299/12","v":0},null,null,null,{"$f":"D300-M300","v":0}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D300-D295)/D28","v":0},null,null,{"$f":"0.5*(G300-G295)/G28","v":0},null,null,{"$f":"0.5*(J300-J295)/J28","v":0},null,null,{"$f":"0.5*(M300-M295)/M28","v":0},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D31=3,D297+D301+D232/(D229/D300),0)","v":0},null,null,{"$f":"IF(G31=3,G297+G301+G232/(G229/G300),0)","v":0},null,null,{"$f":"IF(J31=3,J297+J301+J232/(J229/J300),0)","v":0},null,null,{"$f":"IF(M31=3,M297+M301+M232/(M229/M300),0)","v":0},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/G303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/J303","v":{"$error":"#DIV/0!"}},null,null,{"$f":"1/M303","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,"btu/d-ft^2-F",{"$f":"D304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"J304*24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M304*24","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D307*10.764","v":1.1295663157894766},null,null,{"$f":"G307*10.764","v":1.1295663157894766},null,null,{"$f":"J307*10.764","v":1.1295663157894766},null,null,{"$f":"M307*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D300/(2*(D309*D308)^0.5))-0.29+(0.5*D300)^2/(4*D308*D309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*G300/(2*(G309*G308)^0.5))-0.29+(0.5*G300)^2/(4*G308*G309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*J300/(2*(J309*J308)^0.5))-0.29+(0.5*J300)^2/(4*J308*J309)","v":{"$error":"#NUM!"}},null,null,{"$f":"-LN(0.5*M300/(2*(M309*M308)^0.5))-0.29+(0.5*M300)^2/(4*M308*M309)","v":{"$error":"#NUM!"}},null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D287","v":1.0023892406494821},null,null,{"$f":"G287","v":1.0026362166044154},null,null,{"$f":"J287","v":1.0023892406494821},null,null,{"$f":"M287","v":1.0023892406494821},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"J266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"M266*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,null,0]
[null,"A","ft",{"$f":"IF(D317>0,D312*D287/(2*PI()*0.5*D293*D305*D314)*(D314+D293*D305*D310),0)","v":0},null,null,{"$f":"IF(G317>0,G312*G287/(2*PI()*0.5*G293*G305*G314)*(G314+G293*G305*G310),0)","v":0},null,null,{"$f":"IF(J317>0,J312*J287/(2*PI()*0.5*J293*J305*J314)*(J314+J293*J305*J310),0)","v":0},null,null,{"$f":"IF(M317>0,M312*M287/(2*PI()*0.5*M293*M305*M314)*(M314+M293*M305*M310),0)","v":0},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":2.4688874461645378E-2},null,null,{"$f":"G$12","v":2.4688874461645378E-2},null,null,{"$f":"J$12","v":2.4688874461645378E-2},null,null,{"$f":"M$12","v":2.4688874461645378E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D79","v":0},{"$f":"D317","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!D79","v":0},null,null,{"$f":"'Well Field Dvlpmnt A1'!H79","v":0},{"$f":"J317","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!J79","v":0},null,null,null,0]
[null,"z1",null,{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b1","F",{"$f":"D259-D316*D318","v":62.368737230822639},null,null,{"$f":"G259-G316*G318","v":62.368737230822639},null,null,{"$f":"J259-J316*J318","v":62.368737230822639},null,null,{"$f":"M259-M316*M318","v":62.368737230822639},null,null,null,0]
[null,"To","F",{"$f":"D258","v":209.98032601796331},null,null,{"$f":"G258","v":211.18692430088049},null,null,{"$f":"J258","v":209.98032601796331},null,null,{"$f":"M258","v":209.98032601796331},null,null,null,0]
[null,"T,z1","F",{"$f":"IF(A$264=3,D$316*D318+D319-D$316*D$315+(D320+D$316*D$315-D319)*EXP(-D318/D$315),D320)","v":209.98032601796331},null,null,{"$f":"IF(A$264=3,G$316*G318+G319-G$316*G$315+(G320+G$316*G$315-G319)*EXP(-G318/G$315),G320)","v":211.18692430088049},null,null,{"$f":"IF(A$264=3,J$316*J318+J319-J$316*J$315+(J320+J$316*J$315-J319)*EXP(-J318/J$315),J320)","v":209.98032601796331},null,null,{"$f":"IF(A$264=3,M$316*M318+M319-M$316*M$315+(M320+M$316*M$315-M319)*EXP(-M318/M$315),M320)","v":209.98032601796331},null,null,null,0]
[null,"z2","ft",{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b2","F",{"$f":"D319-D316*(D322)","v":62.368737230822639},null,null,{"$f":"G319-G316*(G322)","v":62.368737230822639},null,null,{"$f":"J319-J316*(J322)","v":62.368737230822639},null,null,{"$f":"M319-M316*(M322)","v":62.368737230822639},null,null,null,0]
[null,"To","F",{"$f":"D321","v":209.98032601796331},null,null,{"$f":"G321","v":211.18692430088049},null,null,{"$f":"J321","v":209.98032601796331},null,null,{"$f":"M321","v":209.98032601796331},null,null,null,0]
[null,"T,z2","F",{"$f":"IF(A$264=3,D$316*D322+D323-D$316*D$315+(D324+D$316*D$315-D323)*EXP(-D322/D$315),D324)","v":209.98032601796331},null,null,{"$f":"IF(A$264=3,G$316*G322+G323-G$316*G$315+(G324+G$316*G$315-G323)*EXP(-G322/G$315),G324)","v":211.18692430088049},null,null,{"$f":"IF(A$264=3,J$316*J322+J323-J$316*J$315+(J324+J$316*J$315-J323)*EXP(-J322/J$315),J324)","v":209.98032601796331},null,null,{"$f":"IF(A$264=3,M$316*M322+M323-M$316*M$315+(M324+M$316*M$315-M323)*EXP(-M322/M$315),M324)","v":209.98032601796331},null,null,null,0]
[null,"z3","ft",{"$f":"D317/3","v":0},null,null,{"$f":"G317/3","v":0},null,null,{"$f":"J317/3","v":0},null,null,{"$f":"M317/3","v":0},null,null,null,0]
[null,"b3","F",{"$f":"D323-D316*(D326)","v":62.368737230822639},null,null,{"$f":"G323-G316*(G326)","v":62.368737230822639},null,null,{"$f":"J323-J316*(J326)","v":62.368737230822639},null,null,{"$f":"M323-M316*(M326)","v":62.368737230822639},null,null,null,0]
[null,"To","F",{"$f":"D325","v":209.98032601796331},null,null,{"$f":"G325","v":211.18692430088049},null,null,{"$f":"J325","v":209.98032601796331},null,null,{"$f":"M325","v":209.98032601796331},null,null,null,0]
[null,"T,z3","F",{"$f":"IF(A$264=3,D$316*D326+D327-D$316*D$315+(D328+D$316*D$315-D327)*EXP(-D326/D$315),D328)","v":209.98032601796331},null,null,{"$f":"IF(A$264=3,G$316*G326+G327-G$316*G$315+(G328+G$316*G$315-G327)*EXP(-G326/G$315),G328)","v":211.18692430088049},null,null,{"$f":"IF(A$264=3,J$316*J326+J327-J$316*J$315+(J328+J$316*J$315-J327)*EXP(-J326/J$315),J328)","v":209.98032601796331},null,null,{"$f":"IF(A$264=3,M$316*M326+M327-M$316*M$315+(M328+M$316*M$315-M327)*EXP(-M326/M$315),M328)","v":209.98032601796331},null,null,null,0,{"$f":"D320-D329","v":0}]
[null,"T,b","F",{"$f":"D327","v":62.368737230822639},null,null,{"$f":"G327","v":62.368737230822639},null,null,{"$f":"J327","v":62.368737230822639},null,null,{"$f":"M327","v":62.368737230822639},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"D31","v":2},"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",1480,null,null,1480,null,null,1480,null,null,1480,null,null,null,0]
[null,"Density, rho","kg/m^3",2300,null,null,2300,null,null,2300,null,null,2300,null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D334/(D335*D336)","v":0.10152761457109283},null,null,{"$f":"G334/(G335*G336)","v":0.10152761457109283},null,null,{"$f":"J334/(J335*J336)","v":0.10152761457109283},null,null,{"$f":"M334/(M335*M336)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D338*D377/D368)","v":2.2886495087253644},{"$f":"G337*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J337*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J338*J377/J368)","v":2.2886495087253644},{"$f":"M337*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D329","v":209.98032601796331},null,null,{"$f":"G329","v":211.18692430088049},null,null,{"$f":"J329","v":209.98032601796331},null,null,{"$f":"M329","v":209.98032601796331},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$340^6+$T$5*D$340^5+$U$5*D$340^4+$V$5*D$340^3+$W$5*D$340^2+$X$5*D$340+$Y$5","v":14.137287530499368},null,null,{"$f":"$S$5*G$340^6+$T$5*G$340^5+$U$5*G$340^4+$V$5*G$340^3+$W$5*G$340^2+$X$5*G$340+$Y$5","v":14.480975700866967},null,null,{"$f":"$S$5*J$340^6+$T$5*J$340^5+$U$5*J$340^4+$V$5*J$340^3+$W$5*J$340^2+$X$5*J$340+$Y$5","v":14.137287530499368},null,null,{"$f":"$S$5*M$340^6+$T$5*M$340^5+$U$5*M$340^4+$V$5*M$340^3+$W$5*M$340^2+$X$5*M$340+$Y$5","v":14.137287530499368},null,null,null,0]
[null,"P,gf","psi",{"$f":"D196","v":1427.2803785213709},null,null,{"$f":"G196","v":1395.6622704102874},null,null,{"$f":"J196","v":1427.2803785213709},null,null,{"$f":"M196","v":1427.2803785213709},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D342/D341","v":100.95857323706534},null,null,{"$f":"G342/G341","v":96.379021637798203},null,null,{"$f":"J342/J341","v":100.95857323706534},null,null,{"$f":"M342/M341","v":100.95857323706534},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$340^6+$T$8*D$340^5+$U$8*D$340^4+$V$8*D$340^3+$W$8*D$340^2+$X$8*D$340+$Y$8","v":1.67005375769507E-2},null,null,{"$f":"$S$8*G$340^6+$T$8*G$340^5+$U$8*G$340^4+$V$8*G$340^3+$W$8*G$340^2+$X$8*G$340+$Y$8","v":1.6708954483740879E-2},null,null,{"$f":"$S$8*J$340^6+$T$8*J$340^5+$U$8*J$340^4+$V$8*J$340^3+$W$8*J$340^2+$X$8*J$340+$Y$8","v":1.67005375769507E-2},null,null,{"$f":"$S$8*M$340^6+$T$8*M$340^5+$U$8*M$340^4+$V$8*M$340^3+$W$8*M$340^2+$X$8*M$340+$Y$8","v":1.67005375769507E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D345","v":59.878312023928686},null,null,{"$f":"1/G345","v":59.848149145003553},null,null,{"$f":"1/J345","v":59.878312023928686},null,null,{"$f":"1/M345","v":59.878312023928686},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$340^$AC$8*D$343+1","v":1.0045419692559399},null,null,{"$f":"$AB$8*G$340^$AC$8*G$343+1","v":1.004468045549924},null,null,{"$f":"$AB$8*J$340^$AC$8*J$343+1","v":1.0045419692559399},null,null,{"$f":"$AB$8*M$340^$AC$8*M$343+1","v":1.0045419692559399},null,null,null,0]
[null,"density","lb/cft",{"$f":"D347*D346","v":60.150277476238941},null,null,{"$f":"G347*G346","v":60.115553401462073},null,null,{"$f":"J347*J346","v":60.150277476238941},null,null,{"$f":"M347*M346","v":60.150277476238941},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$340^$T$12","v":0.68730237462736121},null,null,{"$f":"$S$12*G$340^$T$12","v":0.68261632671106409},null,null,{"$f":"$S$12*J$340^$T$12","v":0.68730237462736121},null,null,{"$f":"$S$12*M$340^$T$12","v":0.68730237462736121},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D349/3600","v":1.9091732628537811E-4},null,null,{"$f":"G349/3600","v":1.8961564630862892E-4},null,null,{"$f":"J349/3600","v":1.9091732628537811E-4},null,null,{"$f":"M349/3600","v":1.9091732628537811E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$340^$AC$10*D$343+1","v":1.0092262737341524},null,null,{"$f":"$AB$10*G$340^$AC$10*G$343+1","v":1.0090845799630868},null,null,{"$f":"$AB$10*J$340^$AC$10*J$343+1","v":1.0092262737341524},null,null,{"$f":"$AB$10*M$340^$AC$10*M$343+1","v":1.0092262737341524},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D350*D351","v":1.9267878179827949E-4},null,null,{"$f":"G350*G351","v":1.9133822480977205E-4},null,null,{"$f":"J350*J351","v":1.9267878179827949E-4},null,null,{"$f":"M350*M351","v":1.9267878179827949E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$340^6+$T$9*D$340^5+$U$9*D$340^4+$V$9*D$340^3+$W$9*D$340^2+$X$9*D$340+$Y$9","v":1.006892176267953},null,null,{"$f":"$S$9*G$340^6+$T$9*G$340^5+$U$9*G$340^4+$V$9*G$340^3+$W$9*G$340^2+$X$9*G$340+$Y$9","v":1.0070793934042066},null,null,{"$f":"$S$9*J$340^6+$T$9*J$340^5+$U$9*J$340^4+$V$9*J$340^3+$W$9*J$340^2+$X$9*J$340+$Y$9","v":1.006892176267953},null,null,{"$f":"$S$9*M$340^6+$T$9*M$340^5+$U$9*M$340^4+$V$9*M$340^3+$W$9*M$340^2+$X$9*M$340+$Y$9","v":1.006892176267953},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$340^$AC$9*D$343+1","v":0.9955278869728027},null,null,{"$f":"$AB$9*G$340^$AC$9*G$343+1","v":0.99558805707981757},null,null,{"$f":"$AB$9*J$340^$AC$9*J$343+1","v":0.9955278869728027},null,null,{"$f":"$AB$9*M$340^$AC$9*M$343+1","v":0.9955278869728027},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D353*D354","v":1.0023892406494821},null,null,{"$f":"G353*G354","v":1.0026362166044154},null,null,{"$f":"J353*J354","v":1.0023892406494821},null,null,{"$f":"M353*M354","v":1.0023892406494821},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$340^6+$T$10*D$340^5+$U$10*D$340^4+$V$10*D$340^3+$W$10*D$340^2+$X$10*D$340+$Y$10","v":0.3913126840688414},null,null,{"$f":"$S$10*G$340^6+$T$10*G$340^5+$U$10*G$340^4+$V$10*G$340^3+$W$10*G$340^2+$X$10*G$340+$Y$10","v":0.39147621011883527},null,null,{"$f":"$S$10*J$340^6+$T$10*J$340^5+$U$10*J$340^4+$V$10*J$340^3+$W$10*J$340^2+$X$10*J$340+$Y$10","v":0.3913126840688414},null,null,{"$f":"$S$10*M$340^6+$T$10*M$340^5+$U$10*M$340^4+$V$10*M$340^3+$W$10*M$340^2+$X$10*M$340+$Y$10","v":0.3913126840688414},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$340^$AC$11*D$343+1","v":1.0073633507751929},null,null,{"$f":"$AB$11*G$340^$AC$11*G$343+1","v":1.0072470482663483},null,null,{"$f":"$AB$11*J$340^$AC$11*J$343+1","v":1.0073633507751929},null,null,{"$f":"$AB$11*M$340^$AC$11*M$343+1","v":1.0073633507751929},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D356*D357","v":0.39419405662442253},null,null,{"$f":"G356*G357","v":0.39431325710869358},null,null,{"$f":"J356*J357","v":0.39419405662442253},null,null,{"$f":"M356*M357","v":0.39419405662442253},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D88","v":17.754999999999999},null,null,{"$f":"D360","v":17.754999999999999},null,null,{"$f":"'Well Field Dvlpmnt A1'!H88","v":17.754999999999999},null,null,{"$f":"'Well Field Dvlpmnt A1'!J88","v":17.754999999999999},null,null,null,0]
[null,null,"ft",{"$f":"D360/12","v":1.4795833333333333},null,null,{"$f":"G360/12","v":1.4795833333333333},null,null,{"$f":"J360/12","v":1.4795833333333333},null,null,{"$f":"M360/12","v":1.4795833333333333},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D87","v":18.625},null,null,{"$f":"D362","v":18.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H87","v":18.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J87","v":18.625},null,null,null,0]
[null,null,"ft",{"$f":"D362/12","v":1.5520833333333333},null,null,{"$f":"G362/12","v":1.5520833333333333},null,null,{"$f":"J362/12","v":1.5520833333333333},null,null,{"$f":"M362/12","v":1.5520833333333333},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D364-M364","v":0}]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D363-D361)/D27/(D363/D368)","v":9.5855704697986592E-4},null,null,{"$f":"0.5*(G363-G361)/G27/(G363/G368)","v":9.5855704697986592E-4},null,null,{"$f":"0.5*(J363-J361)/J27/(J363/J368)","v":9.5855704697986592E-4},null,null,{"$f":"0.5*(M363-M361)/M27/(M363/M368)","v":9.5855704697986592E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D89","v":24.625},null,null,{"$f":"D367","v":24.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H89","v":24.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J89","v":24.625},null,null,null,0]
[null,null,"ft",{"$f":"D367/12","v":2.0520833333333335},null,null,{"$f":"G367/12","v":2.0520833333333335},null,null,{"$f":"J367/12","v":2.0520833333333335},null,null,{"$f":"M367/12","v":2.0520833333333335},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D368-D363)/D28","v":0.28735632183908061},null,null,{"$f":"0.5*(G368-G363)/G28","v":0.28735632183908061},null,null,{"$f":"0.5*(J368-J363)/J28","v":0.28735632183908061},null,null,{"$f":"0.5*(M368-M363)/M28","v":0.28735632183908061},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(A332=3,D303/(D300/D368),0)+D365+D369","v":0.2883148788860605},null,null,{"$f":"IF(A332=3,G303/(G300/G368),0)+G365+G369","v":0.2883148788860605},null,null,{"$f":"IF(A332=3,J303/(J300/J368),0)+J365+J369","v":0.2883148788860605},null,null,{"$f":"IF(A332=3,M303/(M300/M368),0)+M365+M369","v":0.2883148788860605},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D371","v":3.4684300854108581},null,null,{"$f":"1/G371","v":3.4684300854108581},null,null,{"$f":"1/J371","v":3.4684300854108581},null,null,{"$f":"1/M371","v":3.4684300854108581},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D372*24","v":83.24232204986059},null,null,{"$f":"G372*24","v":83.24232204986059},null,null,{"$f":"J372*24","v":83.24232204986059},null,null,{"$f":"M372*24","v":83.24232204986059},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D375*10.764","v":1.1295663157894766},null,null,{"$f":"G375*10.764","v":1.1295663157894766},null,null,{"$f":"J375*10.764","v":1.1295663157894766},null,null,{"$f":"M375*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D368/(2*(D377*D376)^0.5))-0.29+(0.5*D368)^2/(4*D376*D377)","v":3.3889427441192606},null,null,{"$f":"-LN(0.5*G368/(2*(G377*G376)^0.5))-0.29+(0.5*G368)^2/(4*G376*G377)","v":3.3889427441192606},null,null,{"$f":"-LN(0.5*J368/(2*(J377*J376)^0.5))-0.29+(0.5*J368)^2/(4*J376*J377)","v":3.3889427441192606},null,null,{"$f":"-LN(0.5*M368/(2*(M377*M376)^0.5))-0.29+(0.5*M368)^2/(4*M376*M377)","v":3.3889427441192606},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D355","v":1.0023892406494821},null,null,{"$f":"G355","v":1.0026362166044154},null,null,{"$f":"J355","v":1.0023892406494821},null,null,{"$f":"M355","v":1.0023892406494821},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M334*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D380*D355/(2*PI()*0.5*D361*D373*D382)*(D382+D361*D373*D378)","v":168268.63728789962},null,null,{"$f":"G380*G355/(2*PI()*0.5*G361*G373*G382)*(G382+G361*G373*G378)","v":420775.24134787673},null,null,{"$f":"J380*J355/(2*PI()*0.5*J361*J373*J382)*(J382+J361*J373*J378)","v":168268.63728789962},null,null,{"$f":"M380*M355/(2*PI()*0.5*M361*M373*M382)*(M382+M361*M373*M378)","v":168268.63728789962},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":2.4688874461645378E-2},null,null,{"$f":"G$12","v":2.4688874461645378E-2},null,null,{"$f":"J$12","v":2.4688874461645378E-2},null,null,{"$f":"M$12","v":2.4688874461645378E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D85-'Well Field Dvlpmnt A1'!D91","v":450},{"$f":"D385","v":450},null,{"$f":"D385","v":450},{"$f":"G385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!H85-'Well Field Dvlpmnt A1'!H91","v":450},{"$f":"J385","v":450},null,{"$f":"'Well Field Dvlpmnt A1'!J85-'Well Field Dvlpmnt A1'!J91","v":450},{"$f":"M385","v":450},null,null,0]
[null,"z1",null,{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b1","F",{"$f":"D330-D384*D386","v":58.66540606157583},null,null,{"$f":"G330-G384*G386","v":58.66540606157583},null,null,{"$f":"J330-J384*J386","v":58.66540606157583},null,null,{"$f":"M330-M384*M386","v":58.66540606157583},null,null,null,0]
[null,"To","F",{"$f":"D329","v":209.98032601796331},null,null,{"$f":"G329","v":211.18692430088049},null,null,{"$f":"J329","v":209.98032601796331},null,null,{"$f":"M329","v":209.98032601796331},null,null,null,0]
[null,"T,z1","F",{"$f":"D$384*D386+D387-D$384*D$383+(D388+D$384*D$383-D387)*EXP(-D386/D$383)","v":209.84714934572867},null,null,{"$f":"G$384*G386+G387-G$384*G$383+(G388+G$384*G$383-G387)*EXP(-G386/G$383)","v":211.13322239237095},null,null,{"$f":"J$384*J386+J387-J$384*J$383+(J388+J$384*J$383-J387)*EXP(-J386/J$383)","v":209.84714934572867},null,null,{"$f":"M$384*M386+M387-M$384*M$383+(M388+M$384*M$383-M387)*EXP(-M386/M$383)","v":209.84714934572867},null,null,null,0]
[null,"z2","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b2","F",{"$f":"D387-D384*(D390)","v":54.962074892329021},null,null,{"$f":"G387-G384*(G390)","v":54.962074892329021},null,null,{"$f":"J387-J384*(J390)","v":54.962074892329021},null,null,{"$f":"M387-M384*(M390)","v":54.962074892329021},null,null,null,0]
[null,"To","F",{"$f":"D389","v":209.84714934572867},null,null,{"$f":"G389","v":211.13322239237095},null,null,{"$f":"J389","v":209.84714934572867},null,null,{"$f":"M389","v":209.84714934572867},null,null,null,0]
[null,"T,z2","F",{"$f":"D$384*D390+D391-D$384*D$383+(D392+D$384*D$383-D391)*EXP(-D390/D$383)","v":209.71079154263725},null,null,{"$f":"G$384*G390+G391-G$384*G$383+(G392+G$384*G$383-G391)*EXP(-G390/G$383)","v":211.07821967818381},null,null,{"$f":"J$384*J390+J391-J$384*J$383+(J392+J$384*J$383-J391)*EXP(-J390/J$383)","v":209.71079154263725},null,null,{"$f":"M$384*M390+M391-M$384*M$383+(M392+M$384*M$383-M391)*EXP(-M390/M$383)","v":209.71079154263725},null,null,null,0]
[null,"z3","ft",{"$f":"D385/3","v":150},null,null,{"$f":"G385/3","v":150},null,null,{"$f":"J385/3","v":150},null,null,{"$f":"M385/3","v":150},null,null,null,0]
[null,"b3","F",{"$f":"D391-D384*(D394)","v":51.258743723082212},null,null,{"$f":"G391-G384*(G394)","v":51.258743723082212},null,null,{"$f":"J391-J384*(J394)","v":51.258743723082212},null,null,{"$f":"M391-M384*(M394)","v":51.258743723082212},null,null,null,0]
[null,"To","F",{"$f":"D393","v":209.71079154263725},null,null,{"$f":"G393","v":211.07821967818381},null,null,{"$f":"J393","v":209.71079154263725},null,null,{"$f":"M393","v":209.71079154263725},null,null,null,0]
[null,"T,z3","F",{"$f":"D$384*D394+D395-D$384*D$383+(D396+D$384*D$383-D395)*EXP(-D394/D$383)","v":209.57125544318569},null,null,{"$f":"G$384*G394+G395-G$384*G$383+(G396+G$384*G$383-G395)*EXP(-G394/G$383)","v":211.02191662195582},null,null,{"$f":"J$384*J394+J395-J$384*J$383+(J396+J$384*J$383-J395)*EXP(-J394/J$383)","v":209.57125544318569},null,null,{"$f":"M$384*M394+M395-M$384*M$383+(M396+M$384*M$383-M395)*EXP(-M394/M$383)","v":209.57125544318569},null,null,null,0,{"$f":"D388-D397","v":0.40907057477761555}]
[null,"T,b","F",{"$f":"D395","v":51.258743723082212},null,null,{"$f":"G395","v":51.258743723082212},null,null,{"$f":"J395","v":51.258743723082212},null,null,{"$f":"M395","v":51.258743723082212},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Conductor Pipe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Rock Properties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D334","v":345600},null,null,{"$f":"G334","v":345600},null,null,{"$f":"J334","v":345600},null,null,{"$f":"M334","v":345600},null,null,null,0]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D335","v":1480},null,null,{"$f":"G335","v":1480},null,null,{"$f":"J335","v":1480},null,null,{"$f":"M335","v":1480},null,null,null,0]
[null,"Density, rho","kg/m^3",{"$f":"D336","v":2300},null,null,{"$f":"G336","v":2300},null,null,{"$f":"J336","v":2300},null,null,{"$f":"M336","v":2300},null,null,null,0]
[null,"alpha","m^2/day",{"$f":"D402/(D403*D404)","v":0.10152761457109283},null,null,{"$f":"G402/(G403*G404)","v":0.10152761457109283},null,null,{"$f":"J402/(J403*J404)","v":0.10152761457109283},null,null,{"$f":"M402/(M403*M404)","v":0.10152761457109283},null,null,null,0]
[null,null,"ft^2/day",{"$f":"D405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(D406*D444/D435)","v":2.1406359658225087},{"$f":"G405*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"J405*(3.28083^2)","v":1.0928275560998353},null,{"$f":"LOG(J406*J444/J435)","v":2.1406359658225087},{"$f":"M405*(3.28083^2)","v":1.0928275560998353},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"T,gf","F",{"$f":"D397","v":209.57125544318569},null,null,{"$f":"G397","v":211.02191662195582},null,null,{"$f":"J397","v":209.57125544318569},null,null,{"$f":"M397","v":209.57125544318569},null,null,null,0]
[null,"P,sat","psi",{"$f":"$S$5*D$408^6+$T$5*D$408^5+$U$5*D$408^4+$V$5*D$408^3+$W$5*D$408^2+$X$5*D$408+$Y$5","v":14.022309505860878},null,null,{"$f":"$S$5*G$408^6+$T$5*G$408^5+$U$5*G$408^4+$V$5*G$408^3+$W$5*G$408^2+$X$5*G$408+$Y$5","v":14.433571366295052},null,null,{"$f":"$S$5*J$408^6+$T$5*J$408^5+$U$5*J$408^4+$V$5*J$408^3+$W$5*J$408^2+$X$5*J$408+$Y$5","v":14.022309505860878},null,null,{"$f":"$S$5*M$408^6+$T$5*M$408^5+$U$5*M$408^4+$V$5*M$408^3+$W$5*M$408^2+$X$5*M$408+$Y$5","v":14.022309505860878},null,null,null,0]
[null,"P,gf","psi",{"$f":"D342","v":1427.2803785213709},null,null,{"$f":"G342","v":1395.6622704102874},null,null,{"$f":"J342","v":1427.2803785213709},null,null,{"$f":"M342","v":1427.2803785213709},null,null,null,0]
[null,"P/P,sat",null,{"$f":"D410/D409","v":101.78639816250049},null,null,{"$f":"G410/G409","v":96.695560301132829},null,null,{"$f":"J410/J409","v":101.78639816250049},null,null,{"$f":"M410/M409","v":101.78639816250049},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"spec grav-sat","cft/lb",{"$f":"$S$8*D$408^6+$T$8*D$408^5+$U$8*D$408^4+$V$8*D$408^3+$W$8*D$408^2+$X$8*D$408+$Y$8","v":1.6697693765501911E-2},null,null,{"$f":"$S$8*G$408^6+$T$8*G$408^5+$U$8*G$408^4+$V$8*G$408^3+$W$8*G$408^2+$X$8*G$408+$Y$8","v":1.6707800901341698E-2},null,null,{"$f":"$S$8*J$408^6+$T$8*J$408^5+$U$8*J$408^4+$V$8*J$408^3+$W$8*J$408^2+$X$8*J$408+$Y$8","v":1.6697693765501911E-2},null,null,{"$f":"$S$8*M$408^6+$T$8*M$408^5+$U$8*M$408^4+$V$8*M$408^3+$W$8*M$408^2+$X$8*M$408+$Y$8","v":1.6697693765501911E-2},null,null,null,0]
[null,"density-sat","lb/cft",{"$f":"1/D413","v":59.888509996873886},null,null,{"$f":"1/G413","v":59.852281332829165},null,null,{"$f":"1/J413","v":59.888509996873886},null,null,{"$f":"1/M413","v":59.888509996873886},null,null,null,0]
[null,"P correction to rho",null,{"$f":"$AB$8*D$408^$AC$8*D$411+1","v":1.004532677331788},null,null,{"$f":"$AB$8*G$408^$AC$8*G$411+1","v":1.004464404578028},null,null,{"$f":"$AB$8*J$408^$AC$8*J$411+1","v":1.004532677331788},null,null,{"$f":"$AB$8*M$408^$AC$8*M$411+1","v":1.004532677331788},null,null,null,0]
[null,"density","lb/cft",{"$f":"D415*D414","v":60.159965288571271},null,null,{"$f":"G415*G414","v":60.119486131616867},null,null,{"$f":"J415*J414","v":60.159965288571271},null,null,{"$f":"M415*M414","v":60.159965288571271},null,null,null,0]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$S$12*D$408^$T$12","v":0.68890451614502357},null,null,{"$f":"$S$12*G$408^$T$12","v":0.68325369510378398},null,null,{"$f":"$S$12*J$408^$T$12","v":0.68890451614502357},null,null,{"$f":"$S$12*M$408^$T$12","v":0.68890451614502357},null,null,null,0]
[null,null,"lb/ft-s",{"$f":"D417/3600","v":1.9136236559583989E-4},null,null,{"$f":"G417/3600","v":1.8979269308438444E-4},null,null,{"$f":"J417/3600","v":1.9136236559583989E-4},null,null,{"$f":"M417/3600","v":1.9136236559583989E-4},null,null,null,0]
[null,"P correction to mu",null,{"$f":"$AB$10*D$408^$AC$10*D$411+1","v":1.0092044761242003},null,null,{"$f":"$AB$10*G$408^$AC$10*G$411+1","v":1.0090760220105097},null,null,{"$f":"$AB$10*J$408^$AC$10*J$411+1","v":1.0092044761242003},null,null,{"$f":"$AB$10*M$408^$AC$10*M$411+1","v":1.0092044761242003},null,null,null,0]
[null,"viscosity","lb/ft-s",{"$f":"D418*D419","v":1.9312375592103729E-4},null,null,{"$f":"G418*G419","v":1.9151525574425223E-4},null,null,{"$f":"J418*J419","v":1.9312375592103729E-4},null,null,{"$f":"M418*M419","v":1.9312375592103729E-4},null,null,null,0]
[null,"specific heat-sat",null,{"$f":"$S$9*D$408^6+$T$9*D$408^5+$U$9*D$408^4+$V$9*D$408^3+$W$9*D$408^2+$X$9*D$408+$Y$9","v":1.0068292043775044},null,null,{"$f":"$S$9*G$408^6+$T$9*G$408^5+$U$9*G$408^4+$V$9*G$408^3+$W$9*G$408^2+$X$9*G$408+$Y$9","v":1.0070536600806164},null,null,{"$f":"$S$9*J$408^6+$T$9*J$408^5+$U$9*J$408^4+$V$9*J$408^3+$W$9*J$408^2+$X$9*J$408+$Y$9","v":1.0068292043775044},null,null,{"$f":"$S$9*M$408^6+$T$9*M$408^5+$U$9*M$408^4+$V$9*M$408^3+$W$9*M$408^2+$X$9*M$408+$Y$9","v":1.0068292043775044},null,null,null,0]
[null,"P correction to Cp",null,{"$f":"$AB$9*D$408^$AC$9*D$411+1","v":0.99554138360013777},null,null,{"$f":"$AB$9*G$408^$AC$9*G$411+1","v":0.99559337417938998},null,null,{"$f":"$AB$9*J$408^$AC$9*J$411+1","v":0.99554138360013777},null,null,{"$f":"$AB$9*M$408^$AC$9*M$411+1","v":0.99554138360013777},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D421*D422","v":1.0023401391750066},null,null,{"$f":"G421*G422","v":1.0026159514193653},null,null,{"$f":"J421*J422","v":1.0023401391750066},null,null,{"$f":"M421*M422","v":1.0023401391750066},null,null,null,0]
[null,"thermal conductivity",null,{"$f":"$S$10*D$408^6+$T$10*D$408^5+$U$10*D$408^4+$V$10*D$408^3+$W$10*D$408^2+$X$10*D$408+$Y$10","v":0.39125651893997226},null,null,{"$f":"$S$10*G$408^6+$T$10*G$408^5+$U$10*G$408^4+$V$10*G$408^3+$W$10*G$408^2+$X$10*G$408+$Y$10","v":0.39145403559143727},null,null,{"$f":"$S$10*J$408^6+$T$10*J$408^5+$U$10*J$408^4+$V$10*J$408^3+$W$10*J$408^2+$X$10*J$408+$Y$10","v":0.39125651893997226},null,null,{"$f":"$S$10*M$408^6+$T$10*M$408^5+$U$10*M$408^4+$V$10*M$408^3+$W$10*M$408^2+$X$10*M$408+$Y$10","v":0.39125651893997226},null,null,null,0]
[null,"P correction to k",null,{"$f":"$AB$11*D$408^$AC$11*D$411+1","v":1.0073470646921436},null,null,{"$f":"$AB$11*G$408^$AC$11*G$411+1","v":1.007240659929882},null,null,{"$f":"$AB$11*J$408^$AC$11*J$411+1","v":1.0073470646921436},null,null,{"$f":"$AB$11*M$408^$AC$11*M$411+1","v":1.0073470646921436},null,null,null,0]
[null,"k","btu/h-ft-F",{"$f":"D424*D425","v":0.39413110589584716},null,null,{"$f":"G424*G425","v":0.39428842114133478},null,null,{"$f":"J424*J425","v":0.39413110589584716},null,null,{"$f":"M424*M425","v":0.39413110589584716},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ID","inch",{"$f":"'Well Field Dvlpmnt A1'!D94","v":27.125},null,null,{"$f":"D428","v":27.125},null,null,{"$f":"'Well Field Dvlpmnt A1'!H94","v":27.125},null,null,{"$f":"'Well Field Dvlpmnt A1'!J94","v":27.125},null,null,null,{"$f":"D428-M428","v":0}]
[null,null,"ft",{"$f":"D428/12","v":2.2604166666666665},null,null,{"$f":"G428/12","v":2.2604166666666665},null,null,{"$f":"J428/12","v":2.2604166666666665},null,null,{"$f":"M428/12","v":2.2604166666666665},null,null,null,0]
[null,"OD","inch",{"$f":"'Well Field Dvlpmnt A1'!D93","v":28.625},null,null,{"$f":"D430","v":28.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H93","v":28.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J93","v":28.625},null,null,null,0]
[null,null,"ft",{"$f":"D430/12","v":2.3854166666666665},null,null,{"$f":"G430/12","v":2.3854166666666665},null,null,{"$f":"J430/12","v":2.3854166666666665},null,null,{"$f":"M430/12","v":2.3854166666666665},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D431-D429)/D27/(D431/D435)","v":1.5120087336244542E-3},null,null,{"$f":"0.5*(G431-G429)/G27/(G431/G435)","v":1.5120087336244542E-3},null,null,{"$f":"0.5*(J431-J429)/J27/(J431/J435)","v":1.5120087336244542E-3},null,null,{"$f":"0.5*(M431-M429)/M27/(M431/M435)","v":1.5120087336244542E-3},null,null,null,0]
[null,"OD,cement","inch",{"$f":"'Well Field Dvlpmnt A1'!D95","v":34.625},null,null,{"$f":"D434","v":34.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!H95","v":34.625},null,null,{"$f":"'Well Field Dvlpmnt A1'!J95","v":34.625},null,null,null,0]
[null,null,"ft",{"$f":"D434/12","v":2.8854166666666665},null,null,{"$f":"G434/12","v":2.8854166666666665},null,null,{"$f":"J434/12","v":2.8854166666666665},null,null,{"$f":"M434/12","v":2.8854166666666665},null,null,null,0]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D435-D431)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G435-G431)/G28","v":0.28735632183908044},null,null,{"$f":"0.5*(J435-J431)/J28","v":0.28735632183908044},null,null,{"$f":"0.5*(M435-M431)/M28","v":0.28735632183908044},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"D433+D436+D371/(D368/D435)","v":0.69426539377797769},null,null,{"$f":"G433+G436+G371/(G368/G435)","v":0.69426539377797769},null,null,{"$f":"J433+J436+J371/(J368/J435)","v":0.69426539377797769},null,null,{"$f":"M433+M436+M371/(M368/M435)","v":0.69426539377797769},null,null,null,0]
[null,"U","btu/h-ft^2-F",{"$f":"1/D438","v":1.4403713752147562},null,null,{"$f":"1/G438","v":1.4403713752147562},null,null,{"$f":"1/J438","v":1.4403713752147562},null,null,{"$f":"1/M438","v":1.4403713752147562},null,null,null,0]
[null,null,"btu/d-ft^2-F",{"$f":"D439*24","v":34.568913005154151},null,null,{"$f":"G439*24","v":34.568913005154151},null,null,{"$f":"J439*24","v":34.568913005154151},null,null,{"$f":"M439*24","v":34.568913005154151},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,0.104939271255061,null,null,null,0]
[null,null,"sq ft/day",{"$f":"D442*10.764","v":1.1295663157894766},null,null,{"$f":"G442*10.764","v":1.1295663157894766},null,null,{"$f":"J442*10.764","v":1.1295663157894766},null,null,{"$f":"M442*10.764","v":1.1295663157894766},null,null,null,0]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365},null,null,{"$f":"J$26","v":365},null,null,{"$f":"M$26","v":365},null,null,null,0]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D435/(2*(D444*D443)^0.5))-0.29+(0.5*D435)^2/(4*D443*D444)","v":3.0487527033472448},null,null,{"$f":"-LN(0.5*G435/(2*(G444*G443)^0.5))-0.29+(0.5*G435)^2/(4*G443*G444)","v":3.0487527033472448},null,null,{"$f":"-LN(0.5*J435/(2*(J444*J443)^0.5))-0.29+(0.5*J435)^2/(4*J443*J444)","v":3.0487527033472448},null,null,{"$f":"-LN(0.5*M435/(2*(M444*M443)^0.5))-0.29+(0.5*M435)^2/(4*M443*M444)","v":3.0487527033472448},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"W","lb/day",{"$f":"D$24","v":7619166.7199999988},null,null,{"$f":"G$24","v":19047916.799999997},null,null,{"$f":"J$24","v":7619166.7199999988},null,null,{"$f":"M$24","v":7619166.7199999988},null,null,null,0]
[null,"Cp","btu/lb-F",{"$f":"D423","v":1.0023401391750066},null,null,{"$f":"G423","v":1.0026159514193653},null,null,{"$f":"J423","v":1.0023401391750066},null,null,{"$f":"M423","v":1.0023401391750066},null,null,null,0]
[null,"k,rock","btu/ft-day-F",{"$f":"D402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"J402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"M402*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,null,0]
[null,"A","ft",{"$f":"D447*D423/(2*PI()*0.5*D429*D440*D449)*(D449+D429*D440*D445)","v":164723.83327676964},null,null,{"$f":"G447*G423/(2*PI()*0.5*G429*G440*G449)*(G449+G429*G440*G445)","v":411922.90013988363},null,null,{"$f":"J447*J423/(2*PI()*0.5*J429*J440*J449)*(J449+J429*J440*J445)","v":164723.83327676964},null,null,{"$f":"M447*M423/(2*PI()*0.5*M429*M440*M449)*(M449+M429*M440*M445)","v":164723.83327676964},null,null,null,0]
[null,"a","F/ft",{"$f":"D$12","v":2.4688874461645378E-2},null,null,{"$f":"G$12","v":2.4688874461645378E-2},null,null,{"$f":"J$12","v":2.4688874461645378E-2},null,null,{"$f":"M$12","v":2.4688874461645378E-2},null,null,null,0]
[null,"Z","ft",{"$f":"'Well Field Dvlpmnt A1'!D91","v":50},{"$f":"D452","v":50},null,{"$f":"D452","v":50},{"$f":"G452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!H91","v":50},{"$f":"J452","v":50},null,{"$f":"'Well Field Dvlpmnt A1'!J91","v":50},{"$f":"M452","v":50},null,null,0]
[null,"b","F",{"$f":"D398","v":51.258743723082212},null,null,{"$f":"G398","v":51.258743723082212},null,null,{"$f":"J398","v":51.258743723082212},null,null,{"$f":"M398","v":51.258743723082212},null,null,null,0]
[null,"To","F",{"$f":"D397","v":209.57125544318569},null,null,{"$f":"G397","v":211.02191662195582},null,null,{"$f":"J397","v":209.57125544318569},null,null,{"$f":"M397","v":209.57125544318569},null,null,null,0]
[null,"T,z","F",{"$f":"D451*D452+D453-D451*D450+(D454+D451*D450-D453)*EXP(-D452/D450)","v":209.52339614904486},null,null,{"$f":"G451*G452+G453-G451*G450+(G454+G451*G450-G453)*EXP(-G452/G450)","v":211.00260035182873},null,null,{"$f":"J451*J452+J453-J451*J450+(J454+J451*J450-J453)*EXP(-J452/J450)","v":209.52339614904486},null,null,{"$f":"M451*M452+M453-M451*M450+(M454+M451*M450-M453)*EXP(-M452/M450)","v":209.52339614904486},null,null,null,0,{"$f":"D454-D455","v":4.7859294140835118E-2}]
[null,"T,b",null,{"$f":"D398-D451*D452","v":50.02429999999994},null,null,{"$f":"G398-G451*G452","v":50.02429999999994},null,null,{"$f":"J398-J451*J452","v":50.02429999999994},null,null,{"$f":"M398-M451*M452","v":50.02429999999994},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT,gf-well","F",{"$f":"D43-D455","v":2.4766038509551436},null,null,{"$f":"G43-G455","v":0.99739964817126747},null,null,{"$f":"J43-J455","v":2.4766038509551436},null,null,{"$f":"M43-M455","v":2.4766038509551436},null,null,null,0]
[null,null,"C",{"$f":"D458/1.8","v":1.3758910283084131},null,null,{"$f":"G458/1.8","v":0.55411091565070414},null,null,{"$f":"J458/1.8","v":1.3758910283084131},null,null,{"$f":"M458/1.8","v":1.3758910283084131},null,null,null,0]
[null,null,"F/ft",{"$f":"D458/D8","v":3.7743556523122865E-4},null,null,{"$f":"G458/G8","v":1.5200416482586229E-4},null,null,{"$f":"J458/J8","v":3.7743556523122865E-4},null,null,{"$f":"M458/M8","v":3.7743556523122865E-4},null,null,null,0]
[null,null,"C/m",{"$f":"D459/D7","v":6.8794551415420654E-4},null,null,{"$f":"G459/G7","v":2.7705545782535207E-4},null,null,{"$f":"J459/J7","v":6.8794551415420654E-4},null,null,{"$f":"M459/M7","v":6.8794551415420654E-4},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"dT rock-well head","F",{"$f":"D6-D455","v":2.4766038509551436},null,null,{"$f":"G6-G455","v":0.99739964817126747},null,null,{"$f":"J6-J455","v":2.4766038509551436},null,null,{"$f":"M6-M455","v":2.4766038509551436},null,null,null,{"$f":"D463-M463","v":0}]
[null,null,"C",{"$f":"D463/1.8","v":1.3758910283084131},null,null,{"$f":"G463/1.8","v":0.55411091565070414},null,null,{"$f":"J463/1.8","v":1.3758910283084131},null,null,{"$f":"M463/1.8","v":1.3758910283084131},null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Reservoir B1","index":25,"n_rows":1045,"n_cols":38,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved",null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":100},null,{"$f":"F17","v":100},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":209.52339614904486},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":177.68457701098529},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.30845618798994073}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":212},null,{"$f":"H17*1.8+32","v":212}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":1.3758910283084131},null,{"$f":"'Summary A1'!J56","v":0.55411091565070414}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":2.4766038509551436},null,{"$f":"H19*1.8","v":0.99739964817126747}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":18.768700000000003},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":18.768700000000003},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":2.5000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H293","v":6814379.0098507684},null,{"$f":"'Summary A1'!J293","v":18038859.587689251},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,{"$f":"'Summary A1'!J277","v":99.44588908434929},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":2.7639552662388338},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":2.2198278018316562},null,null,null,null,null,null,null,null,null,null,"CRatio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!H83","v":0.32713964135377571},null,{"$f":"Geofluid!I83","v":0.32065383005880377}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!H52","v":6.0530940369216273},null,{"$f":"Geofluid!I52","v":6.1577343088278811}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H290/F29","v":0.31791542288261521},null,{"$f":"'Summary A1'!J290/H29","v":0.31699935678357344}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":6.2287227035549542},null,{"$f":"F29","v":6.2287227035549542}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":13493.88109990739},null,{"$f":"H27*H26*H23/1000","v":35617.74792925598}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.51272186282223031},null,{"$f":"'GF Pumping A2'!M308","v":0.58860416744427368}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":3493.8810999073912},null,{"$f":"H31*H23/1000","v":10617.747929255986}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":10000},null,{"$f":"H30-H32","v":24999.999999999993}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F34","v":10}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":8.8000000000000007},null,{"$f":"'Summary A1'!J179","v":8.8000000000000007}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":91.2},null,{"$f":"H17-H35","v":91.2}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":5000},null,{"$f":"0.5*H33","v":12499.999999999996}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":22},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":8}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F41","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.3131593956596876},null,{"$f":"(H24+273)/(H41+273)","v":1.3160632123121883}]
[null,null,null,"T","K",{"$f":"F24+273","v":371.62410897169161},null,{"$f":"H24+273","v":372.44588908434929}]
[null,null,null,"To","K",{"$f":"F41+273","v":283},null,{"$f":"H41+273","v":283}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.23847782431801956},null,{"$f":"1-H44/H43","v":0.24015807854464499}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":11.284377261455177},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":11.410985149448701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.85414946254120738},null,{"$f":"L1035/M1035","v":0.90188253333515556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.8107587456596},null,{"$f":"O1035","v":12.608480703743428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":93.606231776230885},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.32713964135377571},null,null,null,null,{"$f":"F48","v":20}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - maxΔT"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y543)","v":6.0758715836934236},null,{"$f":"MIN(AA183:AA543)","v":6.0758715836934236},{"$f":"MIN(AB63:AB543)","v":92.826761783364944}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"F17","v":100},{"$f":"V63*T63/3.413","v":1.9802070123192195},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":10},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":10},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":10},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":209.52339614904486},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":177.68457701098529},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.30845618798994073},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":20.659209948013512},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.32713964135377571},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":10},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":10},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":100},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":99.958333333333343},1.9781309453853182,{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":9.9858528930625781},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":9.929708875426309},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":9.9437764422954054},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":209.44839614904487},177.60899116092722,0.30834334961434201,20.641171669510783,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99964870467607614},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.32708225214620801},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":9.9858528930625781},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":9.9858528930625781},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":99.979166666666671},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},{"$f":"IF($AD64=7,$AE64,0)","v":0}]
[null,0.16666666666666666,{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":99.916684027777791},1.9760508455796357,9.971678304608341,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,9.8598648720644402,9.8878689934349087,0.16666666666666666,{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,209.37342739904489,177.53343774879335,0.30823054691912327,20.623147631938451,{"$f":"(1-($F$34+273)/(C65+273))/(1-($F$34+273)/($F$17+273))","v":0.9992974772725155},0.32702386931074773,null,0,9.971678304608341,null,9.971678304608341,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":99.958339120370383},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,99.87505207609955,1.9739667304585489,9.9574763542730942,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,9.7904654545374949,9.8322758761421234,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,209.29848988602404,177.45791675993283,0.3081177798957101,20.605137825018659,0.99894631780011545,0.32696449343206108,null,0,9.9574763542730942,null,9.9574763542730942,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":99.937517359302674},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,99.833437471067853,1.9718786175427503,9.9432471614494773,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,9.7215080994248471,9.7769953231331463,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,209.22358359696699,177.38242817970414,0.30800504853553073,20.587142238481448,0.99859522626965525,0.3269041250948207,null,0,9.9432471614494773,null,9.9432471614494773,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":99.916701381655713},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,99.791840205454918,1.9697865243172812,9.9289908452871902,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,9.6529902952280384,9.722025577060375,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,209.14870851886371,177.30697199347438,0.30789235283001565,20.569160862064365,0.99824420269190095,0.32684276488370845,null,0,9.9289908452871902,null,9.9289908452871902,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":99.895891185622247},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,99.750260272035987,1.9676904682315886,9.9147075246933767,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,9.5849095423366961,9.6673648904566356,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,209.07386463870964,177.23154818661959,0.30777969277059775,20.551193685512715,0.99789324707759963,0.32678041338341202,null,0,9.9147075246933767,null,9.9147075246933767,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":99.875086769395651},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,99.708697663589305,1.9655904666995809,9.9003973183330096,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,9.517263352994302,9.6130115256796387,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,208.99905194350561,177.15615674452482,0.30766706834871221,20.533240698579561,0.99754235943748437,0.32671707117862553,null,0,9.9003973183330096,null,9.9003973183330096,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":99.854288131169852},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,99.667152372896155,1.9634865370996808,9.8860603446292465,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,9.4500492512637528,9.5589637548567428,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,208.92427042025793,177.08079765258387,0.30755447955579673,20.515301891025501,0.99719153978227182,0.32665273885405288,null,0,9.8860603446292465,null,9.8860603446292465,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":99.833495269139434},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,99.625624392740789,1.9613786967748623,9.8716967217636853,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,9.3832647729926997,9.5052198598300119,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,208.84952005597827,177.00547089619954,0.30744192638329138,20.497377252618918,0.99684078812266275,0.32658741699440103,null,0,9.8716967217636853,null,9.8716967217636853,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":99.812708181499573},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,99.58411371591049,1.9592669630327255,9.8573065676768756,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,9.3169074657789892,9.4517781321016106,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,208.77480083768376,176.93017646078337,0.30732940882263843,20.479466773135755,0.99649010446934072,0.32652110618438734,null,0,9.8573065676768756,null,9.8573065676768756,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":99.791926866446019},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,99.542620335195537,1.9571513531455083,9.8428900000683885,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,9.2509748889355254,9.3986368727794876,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,208.70011275239682,176.85491433175577,0.30721692686528251,20.461570442359658,0.99613948883297609,0.32645380700873022,null,0,9.8428900000683885,null,9.8428900000683885,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":99.771151322175157},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0]
[null,1,99.501144243389206,1.9550318843501953,9.8284471363975747,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,9.185464613455677,9.3457943925233646,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,208.62545578714543,176.77968449454607,0.30710448050267086,20.443688250081919,0.99578894122422035,0.32638552005215982,null,0,9.8284471363975747,null,9.8284471363975747,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":99.750381546883929},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,99.459685433287802,1.9529085738484915,9.8139780938833692,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,9.1203742219776274,9.2932490114910333,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,208.55082992896291,176.70448693459241,0.30699206972625281,20.425820186101447,0.99543846165371119,0.32631624589940456,null,0,9.8139780938833692,null,9.8139780938833692,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":99.729617538769929},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,99.418243897690601,1.9507814388069584,9.7994829895052273,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,9.0557013087496774,9.2409990592849613,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,208.47623516488795,176.62932163734177,0.30687969452748015,20.40796624022488,0.99508805013206858,0.32624598513520386,null,0,9.7994829895052273,null,9.7994829895052273,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":99.708859296031306},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,99.376819629399904,1.9486504963569882,9.7849619400029493,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,8.991443479594377,9.1890428748991795,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,208.40167148196468,176.55418858824987,0.30676735489780688,20.390126402266333,0.99473770666989814,0.32617473834429883,null,0,9.7849619400029493,null,9.7849619400029493,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":99.688106816866849},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,99.335412621220996,1.9465157635949095,9.7704150618774008,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,8.9275983518733639,9.1373788066664918,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,208.32713886724267,176.47908777278136,0.3066550508286896,20.37230066204765,0.99438743127778817,0.32610250611143704,null,0,9.7704150618774008,null,9.7704150618774008,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":99.667360099475914},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,99.294022865962162,1.9443772575820082,9.7558424713906451,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,8.8641635544515651,9.0860052122059578,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,208.25263730777675,176.40401917640958,0.30654278231158699,20.354489009398179,0.994037223966313,0.32602928902137074,null,0,9.7558424713906451,null,9.7558424713906451,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":99.646619142058483},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,99.252650356434685,1.9422349953445639,9.7412442845662106,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,8.8011367276613779,9.0349204583706868,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,208.1781667906273,176.3289827846167,0.30643054933796016,20.336691434155,0.99368708474602818,0.32595508765885095,null,0,9.7412442845662106,null,9.7412442845662106,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":99.625883942815136},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,99.211295085452846,1.9400889938739685,9.7266206171898766,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,8.7385155232672425,8.9841229211959259,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,208.10372730285999,176.25397858289375,0.30631835189927242,20.318907926162808,0.99333701362747562,0.32587990260863975,null,0,9.7266206171898766,null,9.7266206171898766,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":99.60515449994702},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,99.169957045833911,1.9379392701266769,9.7119715848093531,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,8.6762976044290845,8.9336109858474231,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,208.02931883154591,176.17900655674038,0.30620618998698973,20.301138475273603,0.99298701062118144,0.32580373445549865,null,0,9.7119715848093531,null,9.7119715848093531,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":99.584430811655906},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,99.128636230398158,1.9357858410243489,9.6972973027352491,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,8.6144806456668306,8.8833830465701045,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,207.95494136376155,176.1040666916652,0.30609406359257996,20.283383071347401,0.9926370757376537,0.32572658378419206,null,0,9.6972973027352491,null,9.6972973027352491,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":99.563712876144194},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,99.087332631968835,1.9336287234538412,9.682597886041,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,8.5530623328238882,8.8334375066370203,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,207.88059488658877,176.02915897318542,0.30598197270751354,20.265641704251493,0.99228720898738565,0.32564845117948904,null,0,9.682597886041,null,9.682597886041,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":99.543000691614822},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,99.046046243372189,1.9314679342672654,9.6678734495632845,{"$f":"IF(B86>F$48-5,0,IF(C86 <= $C$63- $F$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,8.4920403630309647,8.7837727782985873,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,207.80627938711481,175.954283386827,0.30586991732326319,20.247914363860758,0.99193741038085625,0.32556933722615922,null,0,9.6678734495632845,null,9.6678734495632845,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":99.52229425627138},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,99.004777057437451,1.9293034902820718,9.6531241079025847,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,8.4314124446699132,8.7343872827321167,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,207.73199485243228,175.87943991812475,0.30575789743130383,20.230201040057779,0.99158767992852559,0.32548924250897632,null,0,9.6531241079025847,null,9.6531241079025847,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":99.501593568318015},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,98.963525066996851,1.9271354082810621,9.6383499754232691,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,8.3711762973370956,8.6852794499916186,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,207.65774126963919,175.80462855262212,0.30564591302311267,20.21250172273264,0.99123801764084063,0.32540816761271457,null,0,9.6383499754232691,null,9.6383499754232691,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":99.480898625959512},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,98.922290264885604,1.9249637050124579,9.6235511662540691,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,8.3113296518069664,8.636447718957907,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,207.58351862583893,175.72984927587135,0.30553396409016936,20.194816401782958,0.99088842352823026,0.32532611312215126,null,0,9.6235511662540691,null,9.6235511662540691,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":99.460209427401225},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,98.881072643941906,1.9227883971899329,9.6087277942882903,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,8.2518702499953758,8.5878905372889527,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,207.50932690814028,175.65510207343331,0.30542205062395583,20.177145067113827,0.99053889760110903,0.32524307962206411,null,0,9.6087277942882903,null,9.6087277942882903,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":99.439525970849104},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,98.83987219700694,1.9206095014926974,9.5938799731843929,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,8.1927958449230989,8.5396063613705522,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,207.43516610365737,175.58038693087767,0.30531017261595611,20.159487708638039,0.99018943986987384,0.32515906769723318,null,0,9.5938799731843929,null,9.5938799731843929,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":99.418848254509726},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,98.79868891692486,1.9184270345654979,9.5790078163659924,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,8.1341042006787863,8.4915936562672503,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,207.36103619950961,175.50570383378269,0.30519833005765662,20.14184431627578,0.98984005034490785,0.32507407793243692,null,0,9.5790078163659924,null,9.5790078163659924,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":99.39817627659022},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,98.757522796542816,1.9162410130187166,9.5641114370225235,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,8.0757930923824173,8.4438508956735383,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,207.28693718282193,175.43105276773539,0.30508652294054622,20.124214879954792,0.98949072903657675,0.32498811091245772,null,0,9.5641114370225235,null,9.5641114370225235,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":99.377510035298357},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,98.716373828710928,1.9140514534283848,9.5491909481093487,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,8.0178603061482097,8.3963765618653508,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,207.21286904072454,175.3564337183314,0.30497475125611573,20.106599389610352,0.98914147595523083,0.32490116722207563,null,0,9.5491909481093487,null,9.5491909481093487,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":99.356849528842503},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,98.675242006282303,1.9118583723362605,9.5342464623482783,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,7.9603036390478037,8.3491691456517962,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,207.13883176035301,175.28184667117512,0.30486301499585844,20.088997835185296,0.98879229111120437,0.32481324744607254,null,0,9.5342464623482783,null,9.5342464623482783,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":99.336194755431578},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,98.634127322113031,1.9096617862498431,9.5192780922276636,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,7.9031208990730297,8.3022271463271995,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,207.06482532884831,175.20729161187955,0.30475131415126988,20.071410206629906,0.98844317451481645,0.32472435216922735,null,0,9.5192780922276636,null,9.5192780922276636,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":99.315545713275142},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,98.593029769062156,1.9074617116424544,9.5042859500029699,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,7.8463099050990177,8.255549071623383,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,206.99084973335675,175.13276852606634,0.30463964871384785,20.053836493901912,0.98809412617636871,0.32463448197632139,null,0,9.5042859500029699,null,9.5042859500029699,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":99.294902400583339},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,98.551949339991722,1.9052581649532816,9.4892701476970451,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,7.7898684868469807,8.2091334376622296,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,206.91690496102996,175.05827739936572,0.30452801867509238,20.036276686966573,0.98774514610614883,0.32454363745213527,null,0,9.4892701476970451,null,9.4892701476970451,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":99.274264815566909},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,98.51088602776673,1.903051162587408,9.4742307971003452,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,7.7337944848469338,8.162978768908518,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,206.84299099902498,174.98381821741668,0.30441642402650576,20.018730775796712,0.98739623431442691,0.324451819181445,null,0,9.4742307971003452,null,9.4742307971003452,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":99.253632956437173},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,98.469839825255164,1.9008407209158957,9.4591680097714921,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,7.6780857504006033,8.1170835981230081,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,206.76910783450415,174.90939096586681,0.30430486475959256,20.001198750372566,0.98704739081145865,0.32435902774902964,null,0,9.4591680097714921,null,9.4591680097714921,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":99.233006821406079},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,98.428810725327978,1.89862685627579,9.4440818970373055,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,7.6227401455438777,8.0714464663158001,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,206.69525545463523,174.83499563037222,0.30419334086585953,19.983680600681851,0.9866986156074824,0.32426526373966219,null,0,9.4440818970373055,null,9.4440818970373055,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":99.212386408686115},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,98.387798720859095,1.8964095849702134,9.428972569993439,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,7.567755543009695,8.0260659226999547,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,206.62143384659123,174.76063219659773,0.30408185233681567,19.966176316719725,0.9863499087127221,0.32417052773811761,null,0,9.428972569993439,null,9.428972569993439,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":99.191771716490436},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,98.346803804725411,1.8941889232683735,9.4138401395044422,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,7.5131298261904274,7.9809405246453746,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,206.54764299755061,174.68630065021668,0.30397039916397239,19.94868588848874,0.9860012701373847,0.32407482032916607,null,0,9.4138401395044422,null,9.4138401395044422,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":99.171162743032752},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,98.305825969806776,1.8919648874056623,9.3986847162044267,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,7.4588608891006967,7.9360688376329422,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,206.47388289469706,174.61200097691105,0.30385898133884298,19.931209305999118,0.98565269989166204,0.32397814209757664,null,0,9.3986847162044267,null,9.3986847162044267,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":99.150559486527371},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,98.264865208986024,1.8897374935836331,9.3835064104969206,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,7.4049466363395133,7.8914494352089131,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,206.40015352521971,174.53773316237141,0.30374759885294339,19.913746559268247,0.98530419798572888,0.32388049362811316,null,0,9.3835064104969206,null,9.3835064104969206,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":99.129961945189194},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,98.223921515148945,1.887506757970141,9.3683053325558117,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,7.3513849830532507,7.8470808989395788,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,206.32645487631297,174.46349719229684,0.30363625169779146,19.896297638321187,0.98495576442974653,0.32378187550554055,null,0,9.3683053325558117,null,9.3683053325558117,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":99.109370117233723},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,98.1829948811843,1.8852726966993056,9.3530815923251112,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,7.2981738548976232,7.8029618183661631,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,206.2527869351766,174.38929305239509,0.30352493986490742,19.878862533190272,0.98460739923385721,0.32368228831461693,null,0,9.3530815923251112,null,9.3530815923251112,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":99.088784000877084},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,98.142085299983805,1.8830353258716115,9.3378352995196217,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,7.2453111880003886,7.7590907909599975,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,206.1791496890157,174.31512072838234,0.3034136633458136,19.861441233915372,0.98425910240819048,0.32358173264009737,null,0,9.3378352995196217,null,9.3378352995196217,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":99.068203594335912},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,98.101192764442146,1.8807946615539384,9.3225665636251467,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,7.1927949289236208,7.7154664220779257,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,206.10554312504073,174.24098020598342,0.30330242213203468,19.844033730543714,0.9839108739628577,0.32348020906673347,null,0,9.3225665636251467,null,9.3225665636251467,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":99.047628895827543},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,98.060317267456966,1.8785507197796147,9.3072754938988691,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,7.140623034626115,7.6720873249179693,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,206.03196723046739,174.16687147093162,0.30319121621509754,19.826640013129861,0.9835627139079558,0.32337771817927397,null,0,9.3072754938988691,null,9.3072754938988691,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":99.027059903569821},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,98.019458801928863,1.8763035165484774,9.2919621993697383,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,7.0887934724257633,7.6289521204752493,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,205.9584219925168,174.09279450896886,0.30308004558653112,19.809260071735963,0.98321462225356526,0.32327426056246233,null,0,9.2919621993697383,null,9.2919621993697383,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":99.006496615781231},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,97.97861736076139,1.8740530678268776,9.2766267888385219,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,7.0373042199616505,7.5860594374981369,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,205.88490739841535,174.01874930584546,0.30296891023786671,19.791893896431418,0.98286659900975049,0.32316983680103456,null,0,9.2766267888385219,null,9.2766267888385219,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":98.985939030680839},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,97.937792936861072,1.871799389547778,9.2612693708784697,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,6.9861532651566129,7.5434079124446711,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,205.8114234353948,173.94473584732032,0.30285781016063773,19.774541477293042,0.98251864418655999,0.32306444747972418,null,0,9.2612693708784697,null,9.2612693708784697,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":98.965387146488297},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,97.896985523137388,1.8695424976107999,9.245890053835625,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,6.9353386061794913,7.5009961894392099,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,205.73797009069216,173.87075411916089,0.3027467453463798,19.757202804405182,0.98217075779402774,0.32295809318326024,null,0,9.245890053835625,null,9.245890053835625,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":98.94484096142385},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,97.856195112502746,1.8672824078822143,9.2304889458287711,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,6.8848582514071035,7.4588229202293217,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,205.6645473515498,173.79680410714298,0.30263571578663073,19.739877867859292,0.98182293984217084,0.32285077449636351,null,0,9.2304889458287711,null,9.2304889458287711,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":98.924300473708357},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,97.815421697872537,1.8650191361950681,9.2150661547502928,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,6.8347102193868992,7.4168867641429364,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,205.59115520521541,173.72288579705099,0.30252472147293052,19.722566657754413,0.98147519034098962,0.32274249200375188,null,0,9.2150661547502928,null,9.2150661547502928,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":98.903765681563257},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,97.774665272165095,1.8627526983491729,9.1996217882660929,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,6.7848925387988857,7.3751863880457131,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,205.51779363894204,173.64899917467778,0.30241376239682149,19.705269164196807,0.98112750930047099,0.32263324629013579,null,0,9.1996217882660929,null,9.1996217882660929,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":98.883236583210561},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,97.733925828301693,1.8604831101111765,9.1841559538160862,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,6.735403248417982,7.3337204662986712,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,205.4444626399879,173.57514422582469,0.3023028385498478,19.687985377300294,0.98077989673058463,0.32252303794021625,null,0,9.1841559538160862,null,9.1841559538160862,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":98.862713176872916},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,97.693203359206578,1.8582103872146218,9.1686687586145954,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,6.6862403970762978,7.2924876807160413,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,205.37116219561671,173.50132093630151,0.30219194992355619,19.670715287185828,0.98043235264128292,0.32241186753869316,null,0,9.1686687586145954,null,9.1686687586145954,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":98.842195460773496},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,97.652497857806907,1.8559345453599705,9.1531603096505219,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,6.6374020436252277,7.2514867205233635,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,205.29789229309731,173.42752929192648,0.30208109650949527,19.65345888398187,0.98008487704250558,0.32229973567025488,null,0,9.1531603096505219,null,9.1531603096505219,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":98.821683433136158},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,97.611809317032822,1.8536556002146631,9.1376307136877362,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,6.5888862568977276,7.2107162823158184,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,205.22465291970394,173.35376927852622,0.30197027829921586,19.636216157824094,0.97973746994417443,0.32218664291958438,null,0,9.1376307136877362,null,9.1376307136877362,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":98.801177092185242},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,97.571137729817394,1.8513735674131822,9.1220800772655348,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,6.5406911156706222,7.1701750700167954,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,205.15144406271617,173.28004088193592,0.3018594952842712,19.618987098855598,0.97939013135619624,0.32207258987135839,null,0,9.1220800772655348,null,9.1220800772655348,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":98.780676436145782},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,97.530483089096649,1.8490884625570705,9.1065085066987379,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,6.4928147086266579,7.1298617948366827,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,205.07826570941882,173.20634408799913,0.30174874745621633,19.601771697226781,0.97904286128846141,0.32195757711024359,null,0,9.1065085066987379,null,9.1065085066987379,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":98.760181463243327},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,97.489845387809524,1.8468003012149778,9.0909161080780301,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,6.4452551343167466,7.0897751752319049,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,205.00511784710201,173.13267888256775,0.30163803480660872,19.584569943095289,0.97869565975084394,0.321841605220897,null,0,9.0909161080780301,null,9.0909161080780301,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":98.739692171704078},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,97.449224618897944,1.8445090989227606,9.0753029872706232,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,6.3980105011224291,7.0499139368641801,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,204.93200046306117,173.05904525150223,0.30152735732700781,19.567381826626217,0.97834852675320461,0.3217246747879714,null,0,9.0753029872706232,null,9.0753029872706232,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":98.719208559754776},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,97.408620775306744,1.8422148711834727,9.0596692499202032,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,6.3510789272178529,7.0102768125600097,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,204.85891354459699,172.98544318067127,0.30141671500897532,19.550207337991822,0.97800146230538609,0.32160678639610968,null,0,9.0596692499202032,null,9.0596692499202032,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":98.698730625622787},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,97.368033849983703,{"$f":"V127*T127/3.413","v":1.8399176334674436},9.0440150014474554,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},6.3044585405321607,6.9708625422703951,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,204.78585707901553,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":172.9118726559521},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.30130610784407502},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":19.533046467371804},0.97765446641721576,0.32148794062994507,null,0,9.0440150014474554,null,9.0440150014474554,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":98.678258367536031},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B127,1)=F$48,F$48,IF(B127<$F$48,B127+1/12,B127))","v":5.4166666666666643},97.327463835879541,1.837617401212295,{"$f":"IF(B128>=F$48,E127,IF(D128*F$23/1000000-F$32/1000<0,0,D128*F$23/1000000-F$32/1000))","v":9.0283403470501895},0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,{"$f":"IF(B128<F$48,E128/((1+$F$38)^B128),0)","v":6.2581474787116074},{"$f":"IF(B128<F$48,($F$33/1000)/((1+$F$38)^B128),0)","v":6.9316698730307822},{"$f":"IF(J128<1, B128,N127)","v":5.4166666666666643},{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":204.71283105362804},172.83833366323023,0.30119553582387287,19.515899204953058,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.97730753909850476},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.32136813807409947},null,{"$f":"IF(X127>0,X127,IF(J128=0,0,B128))","v":0},{"$f":"IF(X127>0,Y127,E128)","v":9.0283403470501895},null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":9.0283403470501895},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":98.657791783723056},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},{"$f":"IF($AD128=7,$AE128,0)","v":0}]
[null,5.4999999999999973,{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":97.286910725947934},1.8353141898230392,9.0126453917039964,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,6.2121438890820793,6.8926975589212285,5.4999999999999973,{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,204.63983545575115,172.76482618839967,0.30108499893993695,19.49876554092981,0.97696068035905026,0.32124737931318975,null,0,9.0126453917039964,null,9.0126453917039964,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":98.637330872412974},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,97.246374513145454,1.8330080146720615,8.9969302401621345,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,6.1664459286110729,6.8539443610267972,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,204.56687027270667,172.69135021736261,0.30097449718383751,19.481645465503448,0.97661389020863154,0.32112566493181871,null,0,8.9969302401621345,null,8.9969302401621345,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":98.616875631835512},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,97.205855190431649,1.8306988910992503,8.98119499695642,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,6.1210517638703967,6.8154090473981697,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,204.49393549182182,172.6179057360298,0.30086403054714689,19.464538968882863,0.97626716865701368,0.3210029955145835,null,0,8.98119499695642,null,8.98119499695642,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":98.596426060220963},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,97.165352750768974,1.8283868344119552,8.9654397663969281,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,6.0759595709980765,6.7770903930124904,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,204.42103110042902,172.54449273032026,0.30075359902143961,19.447446041284024,0.97592051571394467,0.32087937164606656,null,0,8.9654397663969281,null,8.9654397663969281,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":98.575982155800219},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,97.124867187122831,1.8260718598850969,8.9496646525727677,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,6.0311675356610106,6.7389871797344112,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,204.34815708586595,172.47111118616124,0.30064320259829214,19.430366672930234,0.9755739313891576,0.32075479391084227,null,0,8.9496646525727677,null,8.9496646525727677,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":98.555543916804766},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,97.084398492461531,1.8237539827611973,8.9338697593522518,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,5.9866738530172405,6.7010981962773801,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,204.27531343547562,172.39776108948857,0.30053284126928337,19.413300854052039,0.97522741569236937,0.3206292628934746,null,0,8.9338697593522518,null,8.9338697593522518,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":98.53511134146666},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,97.043946659756344,1.8214332182504052,8.918055190383102,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,5.942476727678268,6.6634222381651256,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,204.20250013660629,172.32444242624612,0.30042251502599393,19.39624857488721,0.97488096863328144,0.3205027791785135,null,0,8.918055190383102,null,8.918055190383102,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":98.514684428018569},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,97.00351168198145,1.8191095815305869,8.902221049093054,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,5.8985743736716696,6.6259581076933696,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,204.12971717661148,172.25115518238633,0.30031222386000689,19.379209825680789,0.9745345902215794,0.32037534335050138,null,0,8.902221049093054,null,8.902221049093054,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":98.494263174693742},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,96.963093552113961,1.8167830877473254,8.8863674386898506,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,5.8549650144033309,6.5887046138917587,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,204.05696454284998,172.17789934386977,0.30020196776290725,19.36218459668504,0.97418828046693307,0.32024695599396502,null,0,8.8863674386898506,null,8.8863674386898506,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":98.473847579726012},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,96.922692263133911,1.8144537520140191,8.8704944621619131,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,5.8116468826201544,6.551660572485992,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,203.98424222268591,172.10467489666547,0.30009174672628219,19.345172878159531,0.9738420393789966,0.32011761769342295,null,0,8.8704944621619131,null,8.8704944621619131,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":98.453437641349808},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,96.882307808024279,1.8121215894118685,8.8546022222782579,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,5.7686182203723106,6.5148248058601848,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,203.91155020348856,172.03148182675059,0.29998156074172089,19.328174660370905,0.97349586696740809,0.31998732903337818,null,0,8.8546022222782579,null,8.8546022222782579,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":98.433033357800113},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,96.841940179770944,1.8097866149899771,8.8386908215891822,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,5.7258772789760224,6.4781961430194244,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,203.83888847263256,171.95832012011073,0.29987140980081484,19.311189933593141,0.97314976324179014,0.31985609059832304,null,0,8.8386908215891822,null,8.8386908215891822,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":98.412634727312565},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,96.801589371362709,1.8074488437653644,8.8227603624263491,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,5.6834223189759898,6.4417734195525522,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,203.76625701749774,171.88518976273957,0.29976129389515732,19.294218688107321,0.97280372821174932,0.31972390297273667,null,0,8.8227603624263491,null,8.8227603624263491,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":98.392241748123325},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,96.761255375791308,1.8051082907230416,8.8068109469033011,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,5.6412516101081271,6.4055554775951382,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,203.69365582546922,171.81209074063929,0.29965121301634395,19.277260914201861,0.97245776188687649,0.31959076674108594,null,0,8.8068109469033011,null,8.8068109469033011,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":98.371854418469184},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,96.720938186051399,1.8027649708160212,8.7908426769155383,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,5.5993634312620681,6.3695411657926844,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,203.62108488393739,171.73902303982015,0.29954116715597229,19.260316602172253,0.97211186427674778,0.31945668248782261,null,0,8.7908426769155383,null,8.7908426769155383,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":98.351472736587482},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,96.680637795140555,1.8004188989654055,8.7748556541411009,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,5.5577560704440181,6.3337293392640106,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,203.54854418029785,171.66598664630078,0.29943115630564199,19.243385742321351,0.97176603539092232,0.31932165079738567,null,0,8.7748556541411009,null,8.7748556541411009,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":98.331096700716174},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,96.640354196059249,1.7980700900603981,8.7588499800406652,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,5.5164278247393517,6.2981188595648723,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,203.47603370195151,171.59298154610798,0.29932118045695494,19.226468324958944,0.97142027523894403,0.31918567225420186,null,0,8.7588499800406652,null,8.7588499800406652,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":98.310726309093795},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,96.600087381810894,1.7957185589583704,8.7428257558579983,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,5.475377000275464,6.262708594651758,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,203.40355343630446,171.5200077252768,0.2992112396015148,19.209564340402238,0.97107458383034062,0.31904874744268064,null,0,8.7428257558579983,null,8.7428257558579983,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":98.290361559959479},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,96.559837345401817,1.7933643204848904,8.7267830826201322,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,5.4346019121845055,6.2274974188459131,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,203.33110337076812,171.4470651698505,0.29910133373092762,19.192673778975404,0.97072896117462493,0.31891087694721842,null,0,8.7267830826201322,null,8.7267830826201322,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":98.270002451552912},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,96.519604079841244,1.7910073894337959,8.7107220611378882,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,5.3941008845663649,6.1924842127975435,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,203.2586834927591,171.37415386588063,0.29899146283680145,19.17579663100986,0.97038340728129335,0.31877206135219793,null,0,8.7107220611378882,null,8.7107220611378882,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":98.249648982114408},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,96.479387578141313,1.7886477805672385,8.6946427920061637,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,5.3538722504515643,6.1576678634502429,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,203.18629378969922,171.30127379942687,0.29888162691074605,19.158932886844354,0.97003792215982687,0.3186323012419861,null,0,8.6946427920061637,null,8.6946427920061637,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":98.229301149884833},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,96.439187833317092,1.7862855086156926,8.6785453756039885,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,5.3139143517640459,6.1230472640056011,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,203.11393424901561,171.22842495655715,0.29877182594437368,19.142082536824546,0.96969250581969102,0.31849159720093412,null,0,8.6785453756039885,null,8.6785453756039885,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":98.20895895310565},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,96.399004838386546,1.7839205882780338,8.6624299120950781,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,5.2742255392843251,6.088621313888023,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,203.04160485814063,171.15560732334754,0.29866205992929845,19.12524557130331,0.96934715827033469,0.3183499498133775,null,0,8.6624299120950781,null,8.6624299120950781,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":98.188622390018921},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,96.358838586370553,1.7815530342215955,8.6462965014281981,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,5.23480417261257,6.0543889187097433,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,202.96930560451185,171.08282088588237,0.29855232885713662,19.108421980640685,0.96900187952119265,0.31820735966363844,null,0,8.6462965014281981,null,8.6462965014281981,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":98.168291458867273},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,96.318689070292905,1.7791828610821723,8.6301452433371999,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,5.1956486201315393,6.0203489902360303,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,202.89703647557209,171.01006563025416,0.2984426327195065,19.091611755203814,0.96865666958168239,0.31806382733601885,null,0,8.6301452433371999,null,8.6301452433371999,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":98.147966157893933},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,96.278556283180293,1.7768100834641238,8.6139762373417259,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,5.1567572589699679,5.9865004463505969,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,202.82479745876938,170.93734154256347,0.29833297150802818,19.07481488536709,0.96831152846120594,0.3179193534148077,null,0,8.6139762373417259,null,8.6139762373417259,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":98.12764648534268},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,96.238440218062308,1.7744347159403722,8.5977895827471915,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,5.1181284749655838,5.9528422110212009,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,202.752588541557,170.86464860891914,0.29822334521432409,19.058031361511837,0.96796645616915056,0.31777393848427726,null,0,8.5977895827471915,null,8.5977895827471915,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":98.107332439457934},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,96.198340867971453,1.7720567730524586,8.5815853786451708,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,5.0797606626284093,5.9193732142654305,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,202.68040971139348,170.79198681543812,0.29811375383001865,19.041261174026602,0.96762145271488742,0.31762758312867995,null,0,8.5815853786451708,null,8.5815853786451708,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":98.087024018484684},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,96.158258225943129,1.7696762693106061,8.5653637239138192,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,5.0416522251041531,5.8860923921167032,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,202.60826095574248,170.71935614824545,0.29800419734673811,19.024504313307006,0.96727651810777138,0.31748028793225308,null,0,8.5653637239138192,null,8.5653637239138192,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":98.066721220668455},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,96.118192285015652,1.7672932191937727,8.5491247172182465,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,5.0038015741376176,5.8529986865904293,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,202.53614226207304,170.64675659347449,0.29789467575611106,19.007760769755834,0.96693165235714218,0.31733205347921828,null,0,8.5491247172182465,null,8.5491247172182465,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":98.046424044255403},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,96.078143038230237,1.7649076371496493,8.532868457010494,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,4.9662071300359409,5.8200910456503863,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,202.46405361785929,170.5741881372665,0.29778518904976786,18.991030533782862,0.9665868554723237,0.31718288035377579,null,0,8.532868457010494,null,8.532868457010494,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":98.026132487492262},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,96.038110478630983,1.7625195375947591,8.5165950415302181,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,4.9288673216323104,5.7873684231752751,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,202.39199501058064,170.50165076577105,0.29767573721934104,18.974313595805086,0.96624212746262439,0.31703276914010936,null,0,8.5165950415302181,null,8.5165950415302181,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":98.005846548626323},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,95.998094599264888,1.7601289349144791,8.5003045688048253,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,4.8917805862494159,5.7548297789254619,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,202.31996642772165,170.42914446514567,0.29756632025646501,18.957609946246492,0.96589746833733692,0.31688172042238555,null,0,8.5003045688048253,null,8.5003045688048253,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":97.985566225905501},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,95.958095393181864,1.7577358434630879,8.4839971366498119,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,4.8549453696630822,5.7224740785099071,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,202.24796785677222,170.3566692215561,0.29745693815277641,18.940919575538118,0.96555287810573776,0.31672973478475269,null,0,8.4839971366498119,null,8.4839971366498119,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":97.965291517578265},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,95.918112853434707,1.7553402775638045,8.4676728426690193,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,4.8183601260659232,5.6903002933532925,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,202.17599928522733,170.2842250211761,0.29734759089991364,18.924242474118131,0.96520835677708838,0.31657681281133782,null,0,8.4676728426690193,null,8.4676728426690193,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":97.945022421893668},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,95.878146973079112,1.7529422515088497,8.4513317842550606,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,4.7820233180311469,5.6583074006633112,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,202.10406070058727,170.21181185018764,0.29723827848951728,18.907578632431807,0.96486390436063429,0.31642295508624968,null,0,8.4513317842550606,null,8.4513317842550606,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":97.924758937101359},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,95.838197745173673,1.7505417795594915,8.4349740585896189,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,4.7459334164763662,5.6264943833981587,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,202.03215209035747,170.13942969478063,0.29712900091322986,18.890928040931385,0.96451952086560622,0.31626816219358045,null,0,8.4349740585896189,null,8.4349740585896189,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":97.904501061451583},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,95.798265162779856,1.7481388759460641,8.4185997626435842,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,4.7100889006273681,5.5948602302342021,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,201.96027344204859,170.06707854115314,0.29701975816269593,18.87429069007618,0.964175206301217,0.31611243471739892,null,0,8.4185997626435842,null,8.4185997626435842,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":97.884248793195113},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,95.758349218962039,1.7457335548680473,8.4022089931775952,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,4.6744882579821985,5.5634039355338309,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,201.88842474317653,169.99475837551122,0.29691055022956203,18.857666570332555,0.96383096067666629,0.3159557732417565,null,0,8.4022089931775952,null,8.4022089931775952,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":97.864002130583373},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,95.71844990678747,1.7433258304940975,8.3858018467422468,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,4.6391299842751055,5.5321244993134862,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,201.81660598126231,169.92246918406909,0.2968013771054766,18.841055672174008,0.96348678400113608,0.31579817835068297,null,0,8.3858018467422468,null,8.3858018467422468,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":97.843761071868329},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,95.678567219326311,1.7409157169620848,8.3693784196783412,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,4.6040125834405972,5.5010209272118704,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,201.74481714383222,169.85021095304893,0.29669223878209022,18.824457986080887,0.96314267628379413,0.31563965062818911,null,0,8.3693784196783412,null,8.3693784196783412,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":97.823525615302501},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,95.638701149651595,1.7385032283791424,8.3529388081172335,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,4.5691345675776045,5.4700922304583424,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,201.67305821841774,169.77798366868097,0.29658313525105545,18.807873502540673,0.96279863753379247,0.31548019065826238,null,0,8.3529388081172335,null,8.3529388081172335,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":97.803295759139075},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,95.59885169083924,1.7360883788217516,8.3364831079814028,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,4.5344944569138548,5.4393374258414804,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,201.60132919255548,169.70578731720354,0.29647406650402658,18.791302212047981,0.96245466776026689,0.31531979902487389,null,0,8.3364831079814028,null,8.3364831079814028,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":97.783071501631738},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,95.559018835968061,1.7336711823357116,8.320011414984247,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,4.5000907797698737,5.4087555356778241,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,201.52963005378737,169.63362188486298,0.29636503253266022,18.774744105104247,0.96211076697233711,0.31515847631196936,null,0,8.320011414984247,null,8.320011414984247,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":97.762852841034785},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,95.519202578119746,1.7312516529362416,8.3035238246307816,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,4.4659220725235738,5.3783455877808022,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,201.4579607896604,169.56148735791351,0.29625603332861483,18.758199172217928,0.96176693517910894,0.31499622310347569,null,0,8.3035238246307816,null,8.3035238246307816,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":97.742639775603124},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,95.479402910378866,1.728829804607998,8.2870204322177567,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,4.4319868795745849,5.3481066154298169,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,201.38632138772681,169.4893837226175,0.29614706888355075,18.741667403904614,0.96142317238967034,0.31483303998329387,null,0,8.2870204322177567,null,8.2870204322177567,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":97.7224323035922},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,95.439619825832878,1.7264056513051642,8.2705013328342645,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,4.3982837533089336,5.3180376573395236,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,201.31471183554405,169.41731096524532,0.29603813918913036,18.725148790686831,0.96107947861309506,0.31466892753530962,null,0,8.2705013328342645,null,8.2705013328342645,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":97.702230423258044},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,95.399853317572124,1.7239792069514168,8.2539666213615188,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,4.3648112540633459,5.2881377576292605,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,201.24313212067469,169.34526907207524,0.29592924423701805,18.708643323094009,0.96073585385844151,0.31450388634337956,null,0,8.2539666213615188,null,8.2539666213615188,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":97.682034132857297},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,95.3601033786898,1.7215504854400558,8.2374163924737278,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,4.3315679500902178,5.2584059657926687,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,201.17158223068651,169.27325802939362,0.29582038401888006,18.692150991662771,0.9603922981347508,0.31433791699134134,null,0,8.2374163924737278,null,8.2374163924737278,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":97.661843430647139},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,95.320370002282019,1.7191195006339872,8.2208507406379852,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,4.2985524175221332,5.2288413366674762,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,201.10006215315249,169.20127782349465,0.2957115585263847,18.675671786936419,0.96004881145105048,0.31417102006301034,null,0,8.2208507406379852,null,8.2208507406379852,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":97.641658314885376},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,95.280653181447732,1.7166862663658131,8.204269760114892,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,4.2657632403368568,5.1994429304054472,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,201.02857187565078,169.12932844068069,0.29560276775120214,18.659205699465588,0.95970539381635134,0.31400319614217703,null,0,8.204269760114892,null,8.204269760114892,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":97.621478783830355},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,95.240952909288794,1.7142507964378324,8.1876735449585372,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,4.233199010322056,5.1702098124425078,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,200.95711138576468,169.0574098672619,0.29549401168500461,18.642752719807532,0.95936204523964874,0.31383444581260983,null,0,8.1876735449585372,null,8.1876735449585372,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":97.601304835741018},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,95.201269178909925,1.7118131046221052,8.1710621890169612,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,4.2008583270403657,5.1411410534690347,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,200.88568067108272,168.98552208955644,0.2953852903194662,18.626312838526644,0.95901876572992151,0.31366476965805029,null,0,8.1710621890169612,null,8.1710621890169612,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":97.581136468876892},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,95.16160198341872,1.7093732046605445,8.1544357859327654,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,4.1687397977946041,5.112235729400318,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,200.81427971919857,168.91366509389047,0.29527660364626301,18.609886046194305,0.95867555529613535,0.31349416826222326,null,0,8.1544357859327654,null,8.1544357859327654,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":97.560973681498069},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,95.121951315925628,1.7069311102648583,8.1377944291427262,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,4.1368420375925528,5.0834929213471751,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,200.74290851771099,168.84183886659798,0.29516795165707294,18.593472333388775,0.95833241394723734,0.31332264220881983,null,0,8.1377944291427262,null,8.1377944291427262,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":97.540816471865227},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,95.082317169543998,1.7044868351166922,8.1211382118787636,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,4.1051636691125184,5.0549117155867487,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,200.67156705422406,168.77004339402097,0.29505933434357601,18.577071690695192,0.95798934169216121,0.31315019208151479,null,0,8.1211382118787636,null,8.1211382118787636,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":97.520664838239654},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,95.042699537390021,1.7020403928676215,8.1044672271678859,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,4.0737033226684565,5.0264912035334568,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,200.6002553163469,168.69827866250932,0.29495075169745405,18.560684108705743,0.95764633853982428,0.31297681846395392,null,0,8.1044672271678859,null,8.1044672271678859,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":97.500518778883148},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,95.003098412582773,1.6995917971392154,8.087781567832625,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,4.042459636175419,4.9982304817101078,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,200.52897329169386,168.62654465842087,0.29484220371039094,18.544309578019465,0.95730340449912721,0.31280252193976033,null,0,8.087781567832625,null,8.087781567832625,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":97.480378292058134},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,94.9635137882442,1.6971410615230675,8.0710813264912513,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,4.0114312551149798,4.9701286517191781,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,200.45772096788443,168.55484136812129,0.29473369037407238,18.527948089242358,0.95696053957895832,0.31262730309252978,null,0,8.0710813264912513,null,8.0710813264912513,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":97.46024337602762},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,94.923945657499104,1.6946881995808611,8.0543665955582178,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,3.9806168325008624,4.9421848202142584,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,200.38649833254325,168.4831687779843,0.29462521168018596,18.511599632987441,0.95661774378818587,0.31245116250583305,null,0,8.0543665955582178,null,8.0543665955582178,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":97.440114029055181},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,94.884394013475145,{"$f":"V189*T189/3.413","v":1.6922332248443814},8.0376374672442381,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,3.9500150288444629,4.9143980988716507,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,200.31530537330013,168.41152687439128,0.29451676762042134,18.495264199874384,0.95627501713566609,0.31227410076321593,null,0,8.0376374672442381,null,8.0376374672442381,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":97.419990249404947},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,94.844858849302867,1.6897761508155993,8.020894033556857,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,3.9196245121207101,4.8867676043621247,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,200.24414207779003,168.33991564373164,0.29440835818646999,18.478941780529937,0.95593235963023893,0.31209611844819873,null,0,8.020894033556857,null,8.020894033556857,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":97.399872035341645},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,94.805340158115655,{"$f":"V191*T191/3.413","v":1.6873169909666945},8.0041363863006101,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},3.8894439577338025,4.8592924583228445,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,200.17300843365305,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":168.26833507240269},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.29429998337002522},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":18.462632365587808},0.95558977128072708,0.31191721614427437,null,0,8.0041363863006101,null,8.0041363863006101,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":97.379759385130598},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B191,1)=F$48,F$48,IF(B191<$F$48,B191+1/12,B191))","v":10.750000000000007},94.765837933049781,1.6848557587400845,{"$f":"IF(B192>=F$48,E191,IF(D192*F$23/1000000-F$32/1000<0,0,D192*F$23/1000000-F$32/1000))","v":7.9873646170772314},0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,{"$f":"IF(B192<F$48,E192/((1+$F$38)^B192),0)","v":3.8594720484830631},{"$f":"IF(B192<F$48,($F$33/1000)/((1+$F$38)^B192),0)","v":4.8319717873294437},{"$f":"IF(J192<1, B192,N191)","v":10.750000000000007},{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":200.10190442853445},168.19678514680953,0.29419164316278246,18.446335945688446,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.95524725209593897},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.31173739443490839},null,{"$f":"IF(X191>0,X191,IF(J192=0,0,B192))","v":0},{"$f":"IF(X191>0,Y191,E192)","v":7.9873646170772314},null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":7.9873646170772314},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":97.35965229703767},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},{"$f":"IF($AD192=7,$AE192,0)","v":0}]
[null,10.833333333333341,{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":94.726352167244343},1.6823924675485058,7.9705788172861869,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,3.8297074745290338,4.8048047228682549,10.833333333333341,{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,200.03083005008469,168.12526585336514,0.29408333755643895,18.430052511479261,0.95490480208466755,0.31155665390354204,null,0,7.9705788172861869,null,7.9705788172861869,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":97.339550769329321},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,94.686882853841325,1.6799271307750328,7.9537790781248194,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,3.8001489333594769,4.7777904013087058,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,199.95978528595924,168.05377717849035,0.29397506654269362,18.413782053614597,0.95456242125569002,0.31137499513358752,null,0,7.9537790781248194,null,7.9537790781248194,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":97.319454800272595},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,94.647429985985568,1.6774597617731113,7.9369654905885696,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,3.770795129755494,4.7509279638758626,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,199.88877012381889,167.98231910861389,0.29386683011324777,18.397524562755507,0.95422010961776826,0.31119241870842956,null,0,7.9369654905885696,null,7.9369654905885696,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":97.299364388135103},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,94.607993556824738,1.6749903738666396,7.9201381454715296,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,3.7416447757578992,4.7242165566231273,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,199.8177845513294,167.91089163017219,0.29375862825980414,18.381280029570064,0.9538778671796474,0.31100892521142631,null,0,7.9201381454715296,null,7.9201381454715296,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":97.279279531185026},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,94.568573559509403,1.6725189803499838,7.90329713336655,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,{"$f":"I197/(1+$F$38)^B197","v":0},3.7126965906334704,4.6976553304050981,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,199.74682855616177,167.83949472960964,0.29365046097406766,18.365048444733105,0.95353569395005877,0.31082451522590865,null,0,7.90329713336655,null,7.90329713336655,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":97.259200227691124},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,94.529169987192944,1.6700455944880257,7.8864425446655595,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,3.6839493008413835,4.6712434408505654,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,199.67590212599217,167.76812839337842,0.2935423282477449,18.348829798926488,0.95319358993771708,0.31063918933517526,null,0,7.8864425446655595,null,7.8864425446655595,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":97.239126475922745},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,94.489782833031612,1.6675702295162178,7.8695744695599519,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,3.6554016399997802,4.644980048335678,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,199.60500524850175,167.69679260793839,0.29343423007254454,18.332624082838663,0.95285155515132069,0.31045294812250246,null,0,7.8695744695599519,null,7.8695744695599519,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":97.21905827414983},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,94.450412090184514,1.6650928986406348,7.8526929980409239,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,3.6270523488523958,4.6188643179572493,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,199.53413791137697,167.6254873597575,0.29332616644017701,18.316431287165216,0.95250958959955523,0.31026579217113548,null,0,7.8526929980409239,null,7.8526929980409239,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":97.198995620642833},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,94.411057751813601,1.6626136150379571,7.8357982198993685,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,3.5989001752350744,4.5928954195062124,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,199.46330010230935,167.55421263531122,0.29321813734235469,18.300251402608296,0.95216769329108775,0.31007772206428669,null,0,7.8357982198993685,null,7.8357982198993685,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":97.178938513672833},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,94.371719811083679,1.6601323918556115,7.8188902247268395,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,3.5709438740428774,4.5670725274412352,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,199.39249180899549,167.48296842108294,0.29311014277079178,18.284084419877104,0.95182586623457133,0.30988873838514502,null,0,7.8188902247268395,null,7.8188902247268395,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":97.158886951511477},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,94.332398261162396,1.6576492422117313,7.8019691019152617,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,3.5431822071966979,4.541394820862469,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,199.32171301913718,167.41175470356379,0.29300218271720446,18.267930329687488,0.95148410843864295,0.30969884171686696,null,0,7.8019691019152617,null,7.8019691019152617,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":97.138840932430995},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,94.293093095220243,1.6551641791952407,7.7850349406575337,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,3.5156139436103859,4.5158614834854589,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,199.25096372044129,167.34057146925267,0.29289425717331063,18.251789122762233,0.95114241991192505,0.3095080326425787,null,0,7.7850349406575337,null,7.7850349406575337,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":97.118800454704157},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,94.253804306430567,1.6526772158659035,7.7680878299478291,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,3.4882378591578242,4.4904717036151887,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,199.18024390061987,167.26941870465632,0.29278636613083014,18.235660789830916,0.95080080066302319,0.30931631174537921,null,0,7.7680878299478291,null,7.7680878299478291,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":97.098765516604345},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,94.214531887969557,1.6501883652543401,7.7511278585817358,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,3.4610527366400281,4.4652246741202832,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,199.10955354739005,167.19829639628912,0.29267850958148472,18.21954532162988,0.9504592507005285,0.30912367960833548,null,0,7.7511278585817358,null,7.7511278585817358,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":97.078736116405494},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,94.175275833016244,1.64769764036209,7.7341551151566748,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,3.4340573657524636,4.4401195924073447,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,199.0388926484741,167.12720453067337,0.29257068751699794,18.203442708902401,0.95011777003301578,0.3089301368144825,null,0,7.7341551151566748,null,7.7341551151566748,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":97.058712252382122},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,94.136036134752487,1.6452050541616465,7.7171696880721292,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,3.4072505430523798,4.4151556603954436,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,198.96826119159934,167.05614309433889,0.29246289992909519,18.18735294239832,0.94977635866904442,0.30873568394682793,null,0,7.7171696880721292,null,7.7171696880721292,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":97.038693922809315},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,94.096812786363017,1.6427106195965029,7.7001716655299681,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,3.380631071926274,4.3903320844907432,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,198.89765916449829,166.98511207382339,0.29235514680950375,18.171276012874443,0.9494350166171589,0.30854032158834521,null,0,7.7001716655299681,null,7.7001716655299681,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":97.018681125962743},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,94.057605781035377,1.6402143495812105,7.6831611355348404,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,3.3541977625574844,4.365648075561273,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,198.82708655490853,166.91411145567227,0.29224742814995275,18.155211911094341,0.94909374388588796,0.30834405032197926,null,0,7.6831611355348404,null,7.6831611355348404,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":96.998673860118643},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,94.018415111959953,1.6377162570013801,7.6661381858941802,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,3.3279494318937117,4.3411028489118459,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,198.75654335057277,166.84314122643866,0.29213974394217318,18.139160627828318,0.94875254048374413,0.30814687073063901,null,0,7.6661381858941802,null,7.6661381858941802,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":96.978672123553821},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,93.979240772329973,1.6352163547137968,7.649102904218994,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,3.3018849036149773,4.3166956242591086,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,198.6860295392388,166.77220137268338,0.29203209417789772,18.123122153853529,0.94841140641922594,0.30794878339720833,null,0,7.649102904218994,null,7.649102904218994,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":96.958675914545665},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,93.940082755341507,1.6327146555463776,7.6320553779235727,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,3.276003008101207,4.2924256257067386,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,198.61554510865957,166.70129188097499,0.29192447884886119,18.107096479953753,0.94807034170081517,0.30774978890453336,null,0,7.6320553779235727,null,7.6320553779235727,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":96.938685231372133},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,93.900941054193453,1.6302111722982788,7.6149956942262147,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,3.2503025824003573,4.2682920817207783,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,198.54509004659309,166.63041273788969,0.29181689794680005,18.091083596919646,0.94772934633697825,0.30754988783543002,null,0,7.6149956942262147,null,7.6149956942262147,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":96.918700072311736},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,93.861815662087537,1.6277059177399074,7.5979239401493146,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,3.2247824701963594,4.2442942251051097,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,198.47466434080243,166.55956393001136,0.2917093514634525,18.075083495548569,0.94738842033616588,0.30734908077268064,null,0,7.5979239401493146,null,7.5979239401493146,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":96.898720435643597},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,93.822706572228341,1.6251989046129831,7.5808402025197825,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,3.1994415217773056,4.2204312929770618,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,198.40426797905587,166.48874544393172,0.29160183939055884,18.059096166644679,0.94704756370681442,0.30714736829903538,null,0,7.5808402025197825,null,7.5808402025197825,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":96.878746319647391},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,93.783613777823248,1.6226901456305807,7.5637445679693247,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,3.1742785940036753,4.1967025267431648,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,198.3339009491267,166.41795726625,0.29149436171986093,18.043121601018896,0.94670677645734369,0.30694475099721252,null,0,7.5637445679693247,null,7.5637445679693247,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":96.858777722603364},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,93.744537272082496,1.620179653477148,7.5466371229345786,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,3.1492925502765949,4.1731071720750288,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,198.26356323879335,166.3471993835731,0.29138691844310266,18.027159789488735,0.9463660585961593,0.30674122944989612,null,0,7.5466371229345786,null,7.5466371229345786,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":96.838814642792343},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,93.705477048219137,1.6176674408085578,7.5295179536574555,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,3.1244822605062907,4.1496444788853672,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,198.1932548358393,166.27647178251567,0.29127950955202969,18.011210722878502,0.94602541013164931,0.30653680423973412,null,0,7.5295179536574555,null,7.5295179536574555,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":96.818857078495697},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,93.666433099449051,1.6151535202521909,7.5123871461857163,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,3.0998466010807313,4.1263137013041513,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,198.12297572805315,166.20577444969999,0.2911721350383894,17.995274392019383,0.94568483107218804,0.30633147594934379,null,0,7.5123871461857163,null,7.5123871461857163,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":96.798905027995403},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,93.627405418990946,1.6126379044069286,7.495244786372913,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,3.0753844548341069,4.1031140976548981,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,198.05272590322858,166.13510737175594,0.291064794893931,17.979350787749098,0.94534432142613467,0.3061252451613079,null,0,7.495244786372913,null,7.495244786372913,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":96.778958489573995},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,93.588394000066373,1.6101206058432105,7.4780909598787861,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,3.0510947110156037,4.080044930431094,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,197.98250534916434,166.06447053532102,0.29095748911040559,17.963439900912164,0.9450038812018301,0.30591811245817285,null,0,7.4780909598787861,null,7.4780909598787861,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":96.75901746151456},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,93.54939883589968,1.6076016371030801,7.4609257521695707,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,3.0269762652582308,4.0571054662727519,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,197.91231405366429,165.99386392704045,0.29085021767956604,17.947541722359745,0.94466351040760288,0.30571007842245118,null,0,7.4609257521695707,null,7.4609257521695707,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":96.73908194210081},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,93.510419919718061,1.6050810107002444,7.4437492485184116,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,3.0030280195477981,4.0342949759430899,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,197.84215200453738,165.92328753356702,0.29074298059316711,17.931656242949771,0.94432320905176514,0.30550114363662234,null,0,7.4437492485184116,null,7.4437492485184116,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":96.719151929616956},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,93.47145724475152,1.6025587391200846,7.4265615340054278,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,2.979248882191853,4.0116127343053609,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,197.77201918959759,165.85274134156111,0.29063577784296518,17.915783453546851,0.94398297714261281,0.30529130868312798,null,0,7.4265615340054278,null,7.4265615340054278,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":96.699227422347846},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,93.432510804232876,1.6000348348197291,7.4093626935182115,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,2.9556377677888883,3.9890580202997912,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,197.70191559666404,165.78222533769079,0.29052860942071851,17.89992334502233,0.94364281468842781,0.30508057414437617,null,0,7.4093626935182115,null,7.4093626935182115,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":96.679308418578856},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,93.393580591397779,1.5975093102280495,7.3921528117518083,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,2.9321935971974464,3.9666301169206606,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,197.63184121356088,165.71173950863158,0.29042147531818741,17.884075908253976,0.94330272169747442,0.30486894060273761,null,0,7.3921528117518083,null,7.3921528117518083,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":96.659394916595929},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,93.354666599484702,1.5949821777457793,7.3749319732095149,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,2.9089152975056534,3.9443283111935137,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,197.56179602811733,165.64128384106675,0.29031437552713341,17.868241134126691,0.94296269817800416,0.30465640864054772,null,0,7.3749319732095149,null,7.3749319732095149,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":96.639486914685634},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,93.31576882173492,1.5924534497454881,7.3577002622027088,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,2.8858018020004614,3.9221518941524884,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,197.49178002816771,165.57085832168707,0.29020731003932038,17.852419013531659,0.94262274413825076,0.30444297884010746,null,0,7.3577002622027088,null,7.3577002622027088,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":96.619584411135023},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,93.276887251392537,1.589923138571643,7.3404577628512673,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,2.8628520501372363,3.9001001608177823,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,197.42179320155142,165.50046293719092,0.29010027884651374,17.836609537366883,0.9422828595864341,0.30422865178367786,null,0,7.3404577628512673,null,7.3404577628512673,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":96.599687404231801},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,93.238021881704455,1.5873912565406763,7.3232045590840293,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,2.8400649875094559,3.8781724101732382,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,197.35183553611287,165.43009767428421,0.28999328194048063,17.820812696537075,0.94194304453075817,0.30401342805348619,null,0,7.3232045590840293,null,7.3232045590840293,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":96.579795892264187},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,93.199172705920418,1.5848578159409934,7.3059407346388472,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,2.8174395658183529,3.8563679451440644,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,197.28190701970161,165.35976251968046,0.28988631931299008,17.805028481953485,0.94160329897941097,0.30379730823172185,null,0,7.3059407346388472,null,7.3059407346388472,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":96.559909873520994},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,93.160339717292956,1.5823228290330209,7.2886663730629131,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,2.794974742842768,3.834686072574669,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,197.21200764017217,165.28945746010072,0.28977939095581301,17.789256884534069,0.94126362294056554,0.30358029290053434,null,0,7.2886663730629131,null,7.2886663730629131,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":96.540029346291576},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,93.121522909077427,1.5797863080492909,7.2713815577133367,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,2.7726694824092002,3.8131261032066286,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,197.14213738538422,165.21918248227365,0.28967249686072177,17.773497895203519,0.94092401642238011,0.30336238264204035,null,0,7.2713815577133367,null,7.2713815577133367,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":96.520154308865912},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,93.082722274531989,1.5772482651944109,7.2540863717569408,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,2.7505227543616573,3.7916873516567744,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,197.07229624320243,165.14893757293527,0.28956563701949084,17.757751504892923,0.94058447943299606,0.3031435780383156,null,0,7.2540863717569408,null,7.2540863717569408,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":96.500284759534509},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,93.043937806917612,1.5747087126451769,7.2367808981710287,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,2.7285335345319894,3.7703691363954088,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,197.00248420149657,165.07872271882934,0.28945881142389618,17.742017704540274,0.94024501198054056,0.302923879671399,null,0,7.2367808981710287,null,7.2367808981710287,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":96.480420696588425},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,93.005169499498066,1.5721676625505678,7.2194652197433449,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,2.7067008047100032,3.7491707797246341,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,196.93270124814137,165.00853790670701,0.28935202006571564,17.726296485090018,0.93990561407312523,0.30270328812329117,null,0,7.2194652197433449,null,7.2194652197433449,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":96.460562118319331},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,92.966417345539952,1.5696251270317998,7.2021394190724504,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,2.6850235526138522,3.7280916077568116,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,196.86294737101679,164.93838312332707,0.28924526293672898,17.710587837493279,0.93956628571884682,0.30248180397595265,null,0,7.2021394190724504,null,7.2021394190724504,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":96.440709023019451},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,92.927681338312652,1.5670811181823721,7.1848035785680349,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,2.6635007718604946,3.7071309503931391,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,196.79322255800764,164.86825835545562,0.28913854002871742,17.694891752707719,0.93922702692578375,0.30225942781130616,null,0,7.1848035785680349,null,7.1848035785680349,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":96.420861408981551},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,92.888961471088365,1.5645356480681267,7.1674577804513202,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,2.6421314619362941,3.6862881413023469,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,196.72352679700393,164.79816358986653,0.28903185133346415,17.679208221697792,0.93888783770200313,0.30203616021123608,null,0,7.1674577804513202,null,7.1674577804513202,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":96.401019274499006},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,92.850257737142087,1.5619887287272547,7.1501021067550994,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,2.6209146281675886,3.6655625178995206,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,196.65386007590061,164.72809881334092,0.28892519684275403,17.663537235434347,0.93854871805555418,0.30181200175758732,null,0,7.1501021067550994,null,7.1501021067550994,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":96.381182617865733},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,92.811570129751615,1.559440372170376,7.1327366393242908,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,2.5998492816915455,3.6449534213250279,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,196.58422238259777,164.65806401266761,0.28881857654837367,17.647878784895028,0.93820966799447125,0.30158695303216587,null,0,7.1327366393242908,null,7.1327366393242908,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":96.361351437376214},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,92.772898642197561,1.5568905903805097,7.1153614598157251,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,2.5789344394268512,3.6244601964235854,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,196.51461370500047,164.58805917464269,0.28871199044211154,17.632232861063784,0.93787068752677349,0.30136101461673281,null,0,7.1153614598157251,null,7.1153614598157251,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":96.34152573132549},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,92.734243267763318,1.5543393953132418,7.0979766496992998,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,2.5581691240449929,3.6040821917234225,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,196.44503403101882,164.51808428606986,0.28860543851575754,17.616599454931503,0.93753177666046461,0.30113418709301754,null,0,7.0979766496992998,null,7.0979766496992998,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":96.321705498009223},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,92.695603999735084,1.5517867988966396,7.0805822902573858,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,2.5375523639410127,3.5838187594155766,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,196.37548334856803,164.44813933376037,0.28849892076110373,17.600978557495438,0.93719293540353343,0.30090647104270263,null,0,7.0805822902573858,null,7.0805822902573858,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":96.301890735723575},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,92.656980831401867,1.5492328130313557,7.0631784625855403,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,2.5170831932048383,3.5636692553332954,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,196.30596164556823,164.37822430453267,0.28839243716994362,17.585370159759407,0.9368541637639517,0.30067786704743199,null,0,7.0631784625855403,null,7.0631784625855403,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":96.282081442765303},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,92.618373756055448,1.5466774495906759,7.045765247592831,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,2.4967606515925782,3.5436330389315636,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,196.23646890994468,164.30833918521284,0.28828598773407238,17.569774252733907,0.93651546174967804,0.30044837568880994,null,0,7.045765247592831,null,7.045765247592831,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":96.262277617431749},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,92.579782766990434,1.5441207204205223,7.0283427260018616,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,2.4765837844978114,3.5237094732667358,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,196.16700512962765,164.23848396263443,0.2881795724452873,17.554190827435889,0.93617682936865432,0.30021799754839712,null,0,7.0283427260018616,null,7.0283427260018616,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":96.242479258020779},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,92.54120785750419,1.5415626373395417,7.0109109783493739,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,2.4565516429231877,3.5038979249762923,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,196.0975702925524,164.16865862363835,0.288073191295387,17.538619874888951,0.93583826662880754,0.29998673320771591,null,0,7.0109109783493739,null,7.0109109783493739,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":96.222686362830842},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,92.502649020896897,1.5390032121391062,6.9934700849862441,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,2.4366632834519177,3.4841977642587008,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,196.02816438665928,164.09886315507293,0.28796684427617203,17.523061386123175,0.9354997735380487,0.29975458324824511,null,0,6.9934700849862441,null,6.9934700849862441,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":96.202898930160984},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,92.464106250471531,1.5364424565833701,6.9760201260778771,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,2.4169177682195082,3.4646083648533996,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,195.95878739989362,164.02909754379397,0.28786053137944467,17.507515352175176,0.93516135010427492,0.29952154825142163,null,0,6.9760201260778771,null,6.9760201260778771,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":96.183116958310777},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,92.425579539533842,1.5338803824093308,6.9585611816046224,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,2.3973141648856036,3.4451291040208836,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,195.88943932020578,163.95936177666471,0.28775425259700871,17.491981764088251,0.93482299633536592,0.29928762879864118,null,0,6.9585611816046224,null,6.9585611816046224,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":96.16334044558036},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,92.387068881392381,1.5313170013268296,6.9410933313617775,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,2.3778515466057968,3.4257593625229137,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,195.82012013555115,163.88965584055575,0.28764800792066997,17.476460612912035,0.93448471223918828,0.29905282547125639,null,0,6.9410933313617775,null,6.9410933313617775,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":96.143569390270471},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,92.348574269358465,1.5287523250186199,6.9236166549600533,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,2.3585289920036985,3.4064985246028279,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,195.75082983389009,163.81997972234501,0.28754179734223562,17.460951889702812,0.93414649782359049,0.29881713885057581,null,0,6.9236166549600533,null,6.9236166549600533,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":96.123803790682402},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,92.310095696746231,{"$f":"V255*T255/3.413","v":1.5261863651404266},6.906131231825972,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},2.3393455851430849,3.3873459779659658,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,195.68156840318807,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":163.75033340891801},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.28743562085351482},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":17.445455585523433},0.93380835309640953,0.29858056951786899,null,0,6.906131231825972,null,6.906131231825972,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":96.104043645117969},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B255,1)=F$48,F$48,IF(B255<$F$48,B255+1/12,B255))","v":16.083333333333375},92.271633156872596,1.523619133320935,{"$f":"IF(B256>=F$48,E255,IF(D256*F$23/1000000-F$32/1000<0,0,D256*F$23/1000000-F$32/1000))","v":6.8886371412018086},0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,{"$f":"IF(B256<F$48,E256/((1+$F$38)^B256),0)","v":2.320300415499998},{"$f":"IF(B256<F$48,($F$33/1000)/((1+$F$38)^B256),0)","v":3.3683011137602072},{"$f":"IF(J256<1, B256,N255)","v":16.083333333333375},{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":195.61233583141552},163.68071688716748,0.2873294784463184,17.429971691443086,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.93347027806546357},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.29834311805435959},null,{"$f":"IF(X255>0,X255,IF(J256=0,0,B256))","v":0},{"$f":"IF(X255>0,Y255,E256)","v":6.8886371412018086},null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":6.8886371412018086},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":96.084288951879586},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},{"$f":"IF($AD256=7,$AE256,0)","v":0}]
[null,16.166666666666707,{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":92.233186643057238},1.5210506411618812,6.8711344621461858,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,2.3013925779351729,3.3493633265566127,16.166666666666707,{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,195.54313210654789,163.61113014399365,0.2872233701124588,17.414500198537638,0.93313227273855703,0.29810478504122884,null,0,6.8711344621461858,null,6.8711344621461858,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":96.06453970927025},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,92.194756148622631,1.5184809002380601,6.8536232735341454,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,2.2826211726663894,3.3305320143301822,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,195.47395721656559,163.54157316630403,0.28711729584375018,17.399041097889409,0.93279433712347848,0.2978655710596127,null,0,6.8536232735341454,null,6.8536232735341454,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":96.044795915593468},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,92.156341666894036,1.5159099220973959,6.8361036540576183,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,2.2639853052410621,3.3118065784407134,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,195.40481114945413,163.47204594101348,0.28701125563200841,17.383594380587169,0.93245647122800157,0.29762547669060696,null,0,6.8361036540576183,null,6.8361036540576183,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":96.025057569153375},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,92.117943191199501,1.5133377182609387,6.818575682225406,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,2.245484086508772,3.293186423613772,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,195.33569389320397,163.40254845504433,0.2869052494690511,17.368160037726241,0.93211867505988499,0.29738450251525689,null,0,6.818575682225406,null,6.818575682225406,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":96.005324668254616},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,92.079560714869842,1.5107643002229727,6.8010394363639186,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,2.2271166325941563,3.274670957921769,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,195.26660543581059,163.33308069532623,0.28679927734669747,17.352738060408498,0.93178094862687089,0.29714264911456995,null,0,6.8010394363639186,null,6.8010394363639186,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":95.985597211202418},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,92.041194231238649,1.508189679450993,6.7834949946170155,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,2.2088820648695981,3.2562595927651419,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,195.19754576527444,163.26364264879606,0.28669333925676843,17.337328439742137,0.93144329193668707,0.29689991706950658,null,0,6.7834949946170155,null,6.7834949946170155,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":95.965875196302605},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,92.002843733642308,1.5056138673857693,6.7659424349464352,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,2.190779509928225,3.2379517428536455,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,195.12851486960102,163.19423430239817,0.2865874351910867,17.321931166841935,0.93110570499704615,0.29665630696098017,null,0,6.7659424349464352,null,6.7659424349464352,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":95.946158621861514},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,91.964509215419966,1.5030368754414125,6.7483818351322551,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,2.1728080995570096,3.2197468261877433,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,195.0595127368008,163.12485564308423,0.28648156514147655,17.306546232829177,0.93076818781564508,0.29641181936986272,null,0,6.7483818351322551,null,6.7483818351322551,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":95.926447486186063},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,91.926190669913552,1.5004587150053612,6.7308132727727976,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,2.1549669707098058,3.2016442640401088,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,194.99053935488925,163.05550665781311,0.286375729099764,17.291173628831459,0.93043074040016516,0.29616645487697763,null,0,6.7308132727727976,null,6.7308132727727976,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":95.906741787583741},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,91.887888090467754,1.4978793974384794,6.7132368252852999,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,2.1372552654807255,3.1836434809372247,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,194.92159471188683,162.9861873335511,0.2862699270577766,17.275813345983011,0.9300933627582727,0.29592021406310448,null,0,6.7132368252852999,null,6.7132368252852999,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":95.887041524362573},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,91.849601470430059,1.4952989340750564,6.6956525699059011,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,2.1196721310774072,3.1657439046410922,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,194.85267879581897,162.91689765727179,0.28616415900734388,17.260465375424388,0.92975605489761892,0.29567309750897647,null,0,6.6956525699059011,null,6.6956525699059011,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":95.867346694831198},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,91.811330803150724,1.4927173362228725,6.6780605836901028,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,2.1022167197945354,3.1479449661310372,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,194.78379159471618,162.8476376159561,0.28605842494029671,17.245129708302755,0.92941881682584027,0.29542510579527981,null,0,6.6780605836901028,null,6.6780605836901028,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":95.847657297298767},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,91.773076081982751,1.4901346151632326,6.6604609435129944,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,2.0848881889873923,3.1302460995856221,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,194.71493309661381,162.77840719659213,0.28595272484846773,17.229806335771556,0.92908164855055675,0.29517623950265764,null,0,6.6604609435129944,null,6.6604609435129944,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":95.827973330075011},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,91.734837300281924,1.4875507821509797,6.6428537260693385,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,2.0676857010454666,3.1126467423646589,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,194.64610328955231,162.70920638617537,0.28584705872369137,17.214495248990744,0.92874455007937395,0.29492649921170067,null,0,6.6428537260693385,null,6.6428537260693385,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":95.808294791470246},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,91.696614451406816,1.4849658484145773,6.6252390078741428,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,2.0506084233663207,3.0951463349913233,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,194.57730216157714,162.64003517170858,0.28574142655780371,17.199196439126666,0.92840752141988137,0.29467588550295681,null,0,6.6252390078741428,null,6.6252390078741428,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":95.788621679795298},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,91.65840752871874,1.4823798251561437,6.6076168652628873,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,2.0336555283294531,3.0777443211343689,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,194.50852970073859,162.57089354020172,0.28563582834264223,17.183909897352166,0.92807056257965392,0.29442439895692801,null,0,6.6076168652628873,null,6.6076168652628873,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":95.768953993361592},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,91.620216525581782,1.4797927235514572,6.5899873743915602,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,2.0168261932702052,3.0604401475904415,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,194.43978589509206,162.50178147867214,0.28553026407004634,17.168635614846494,0.92773367356625114,0.2941720401540644,null,0,6.5899873743915602,null,6.5899873743915602,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":95.749291730481119},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,91.582041435362797,1.4772045547500368,6.5723506112372085,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,2.0001196004539277,3.0432332642664912,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,194.37107073269789,162.43269897414436,0.28542473373185701,17.153373582795268,0.92739685438721753,0.29391880967477263,null,0,6.5723506112372085,null,6.5723506112372085,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":95.729634889466411},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,91.543882251431398,1.4746153298751516,6.5547066515980106,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,1.9835349370501105,3.0261231241622886,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,194.30238420162138,162.36364601365011,0.28531923731991682,17.138123792390516,0.92706010505008196,0.2936647080994087,null,0,6.5547066515980106,null,6.5547066515980106,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":95.709983468630554},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,91.505738967159971,1.4720250600238856,6.537055571093692,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,1.9670713951067145,3.0091091833530346,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,194.2337262899328,162.29462258422848,0.28521377482607008,17.122886234830716,0.92672342556235787,0.29340973600828169,null,0,6.537055571093692,null,6.537055571093692,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":95.690337466287247},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,91.467611575923655,1.469433756267168,6.5193974451657688,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,1.9507281715245555,2.9921909009720671,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,194.16509698570744,162.22562867292572,0.28510834624216269,17.107660901320727,0.92638681593154404,0.29315389398165287,null,0,6.5193974451657688,null,6.5193974451657688,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":95.670696880750668},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,91.429500071100364,1.4668414296498029,6.5017323490777184,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,1.9345044680317727,2.975367739193671,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,194.09649627702552,162.15666426679539,0.28500295156004218,17.092447783071847,0.9260502761651237,0.29289718259973185,null,0,6.5017323490777184,null,6.5017323490777184,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":95.651061710335611},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,91.391404446070737,1.4642480911905353,6.4840603579154461,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,1.9183994911584845,2.9586391632159774,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,194.0279241519722,162.08772935289815,0.28489759077155774,17.077246871301682,0.92571380627056399,0.29263960244268417,null,0,6.4840603579154461,null,6.4840603579154461,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":95.631431953357435},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,91.353324694218216,1.461653751882052,6.4663815465872876,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,1.9024124522114114,2.9420046412439631,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,193.95938059863764,162.0188239183019,0.28479226386856016,17.062058157234205,0.9253774062553185,0.29238115409062171,null,0,6.4663815465872876,null,6.4663815465872876,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":95.611807608132011},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,91.315260808928969,1.4590584226910672,6.4486959898245875,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,1.8865425672487734,2.9254636444725466,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,193.890865605117,161.94994795008196,0.28468697084290201,17.046881632099911,0.92504107612682551,0.29212183812360887,null,0,6.4486959898245875,null,6.4486959898245875,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":95.592188672975837},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,91.277212783591921,1.456462114558339,6.4310037621818203,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,1.8707890570551524,2.9090156470697779,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,193.82237915951032,161.88110143532055,0.28458171168643726,17.031717287135521,0.92470481589250586,0.29186165512166284,null,0,6.4310037621818203,null,6.4310037621818203,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":95.572575146205921},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,91.239180611598755,1.4538648383986852,6.4133049380366902,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,1.8551511471164523,2.8926601261601186,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,193.75392124992263,161.8122843611072,0.28447648639102163,17.01656511358415,0.9243686255597664,0.29160060566474522,null,0,6.4133049380366902,null,6.4133049380366902,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":95.552967026139825},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,91.201164286343925,1.4512666051010827,6.3955995915908126,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,1.8396280675951342,2.8763965618078249,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,193.68549186446393,161.74349671453876,0.28437129494851243,17.001425102695407,0.92403250513600077,0.2913386903327721,null,0,6.3955995915908126,null,6.3955995915908126,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":95.533364311095696},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,91.163163801224613,1.4486674255286518,6.3778877968696062,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,1.8242190533053186,2.8602244370004151,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,193.61709099124917,161.67473848271911,0.28426613735076872,16.986297245725041,0.92369645462858474,0.29107590970560848,null,0,6.3778877968696062,null,6.3778877968696062,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":95.513766999392246},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,91.125179149640772,1.4460673105187238,6.3601696277227546,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,1.8089233436881615,2.8441432376322373,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,193.54871861839825,161.6060096527593,0.28416101358965101,16.971181533935265,0.92336047404487909,0.29081226436306823,null,0,6.3601696277227546,null,6.3601696277227546,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":95.494175089348701},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,91.087210324995098,1.4434662708828743,6.3424451578244305,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,1.7937401827872581,2.8281524524881227,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,193.48037473403605,161.53731021177771,0.28405592365702154,16.956077958594705,0.92302456339223138,0.29054775488491297,null,0,6.3424451578244305,null,6.3424451578244305,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":95.474588579284912},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,91.049257320693016,1.4408643174069613,6.3247144606735617,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,1.7786688192241649,2.8122515732271376,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,193.41205932629228,161.46864014689962,0.28395086754474397,16.940986510978178,0.9226887226779712,0.29028238185085542,null,0,6.3247144606735617,null,6.3247144606735617,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":95.455007467521241},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,91.011320130142735,1.4382614608511692,6.306977609594119,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,1.7637085061740281,2.7964400943664205,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,193.3437723833018,161.39999944525778,0.28384584524468393,16.925907182366956,0.92235295190941524,0.29001614584055546,null,0,6.306977609594119,null,6.306977609594119,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":95.435431752378605},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,90.97339874675518,1.4356577119500404,6.2892346777353456,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,1.7488585013412963,2.7807175132651158,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,193.27551389320419,161.33138809399179,0.2837408567487083,16.910839964048535,0.9220172510938639,0.2897490474336219,null,0,6.2892346777353456,null,6.2892346777353456,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":95.415861432178502},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0]
[null,19,90.935493163944031,1.4330530814125371,6.2714857380721654,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,1.7341180669355887,2.765083330108395,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,193.20728384414411,161.26280608024854,0.28363590204868566,16.895784847316833,0.92168162023860345,0.28948108720961341,null,0,6.2714857380721654,null,6.2714857380721654,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":95.396296505242972},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,90.897603375125726,1.4304475799220386,6.2537308634051794,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,1.7194864696475392,2.7495370478915566,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,193.13908222427116,161.19425339118209,0.28353098113648628,16.880741823472064,0.92134605935090319,0.28921226574803183,null,0,6.2537308634051794,null,6.2537308634051794,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":95.376736969894637},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,90.859729373719432,1.4278412181364264,6.2359701263612255,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,1.7049629806249209,2.7340781724042515,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,193.07090902173985,161.12573001395361,0.28342609400398205,16.865710883820739,0.92101056843801798,0.28894258362833081,null,0,6.2359701263612255,null,6.2359701263612255,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":95.357182824456643},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,90.821871153147057,1.4252340066880884,6.2182035993934299,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,1.6905468754487023,2.7187062122147476,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,193.00276422470955,161.05723593573117,0.28332124064304631,16.850692019675535,0.92067514750718848,0.28867204142991093,null,0,6.2182035993934299,null,6.2182035993934299,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":95.337634067252722},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,90.784028706833254,1.4226259561839925,6.2004313547816867,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,1.6762374341093425,2.7034206786543189,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,192.93464782134473,160.98877114369031,0.28321642104555417,16.835685222355664,0.92033979656563947,0.2884006397321196,null,0,6.2004313547816867,null,6.2004313547816867,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":95.318090696607143},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,90.746202028205417,1.4200170772056924,6.1826534646327183,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,1.6620339409830656,2.6882210858017075,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,192.86655979981461,160.92033562501345,0.28311163520338206,16.820690483186581,0.92000451562057928,0.28812837911424927,null,0,6.1826534646327183,null,6.1826534646327183,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":95.298552710844731},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,90.708391110693668,1.417407380309379,6.1648700008804074,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,1.6479356848083109,2.6731069504676799,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,192.79850014829347,160.85192936689015,0.28300688310840838,16.805707793499849,0.91966930467920427,0.28785526015554147,null,0,6.1648700008804074,null,6.1648700008804074,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":95.279020108290894},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,90.670595947730888,1.4147968760259371,6.1470810352861935,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,1.6339419586623003,2.6580777921796632,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,192.73046885496046,160.78355235651705,0.28290216475251267,16.790737144633567,0.91933416374869203,0.28758128343518313,null,0,6.1470810352861935,null,6.1470810352861935,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":95.259492887271563},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,90.63281653275267,1.4121855748609513,6.1292866394391172,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,1.6200520599376109,2.6431331331664718,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,192.66246590799966,160.71520458109794,0.28279748012757649,16.775778527931905,0.91899909283620762,0.28730644953230694,null,0,6.1292866394391172,null,6.1292866394391172,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":95.239971046113268},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,90.595052859197367,1.409573487294784,6.1114868847563333,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,1.6062652903189747,2.6282724983431214,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,192.59449129560011,160.64688602784361,0.28269282922548261,16.760831934745454,0.91866409194889997,0.28703075902599345,null,0,6.1114868847563333,null,6.1114868847563333,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":95.220454583143024},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,90.557304920506041,1.4069606237825769,6.0936818424831447,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,1.5925809557600488,2.6134954152957222,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,192.52654500595574,160.57859668397202,0.28258821203811574,16.745897356430973,0.91832916109390239,0.28675421249526684,null,0,6.0936818424831447,null,6.0936818424831447,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":95.200943496688481},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,90.519572710122503,1.4043469947543157,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,1.5789983664603899,2.5988014142664655,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,192.45862702726538,160.51033653670814,0.28248362855736175,16.730974784351616,0.91799430027833306,0.28647681051909651,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":95.18143778507779},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,{"$f":"IF(B303<F$48,E303/((1+$F$38)^B303),0)","v":0},0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":95.161937446639683},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,{"$f":"IF(B304<F$48,E304/((1+$F$38)^B304),0)","v":0},0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":95.142598268023363},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":95.123418259601436},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":95.104395464363293},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":95.085527957249525},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":95.066813844502548},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":95.048251263032881},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":95.029838379800864},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":95.01157339121329},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":94.993454522534407},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":94.975480027311136},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":94.957648186811852},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":94.939957309478586},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":94.922405730392029},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":94.90499181074928},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":94.887713937353752},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V319*T319/3.413","v":1.401732610614852},6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,192.39073734773277,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":160.44210557328384},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.28237907877510837},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":94.870570522116935},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B319,1)=F$48,F$48,IF(B319<$F$48,B319+1/12,B319))","v":20},90.481856221493288,1.401732610614852,{"$f":"IF(B320>=F$48,E319,IF(D320*F$23/1000000-F$32/1000<0,0,D320*F$23/1000000-F$32/1000))","v":6.0758715836934236},0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,{"$f":"IF(B320<F$48,($F$33/1000)/((1+$F$38)^B320),0)","v":0},{"$f":"IF(J320<1, B320,N319)","v":20},{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":192.39073734773277},160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.28619855367639924},null,{"$f":"IF(X319>0,X319,IF(J320=0,0,B320))","v":0},{"$f":"IF(X319>0,Y319,E320)","v":6.0758715836934236},null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":6.0758715836934236},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":94.853560001571893},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},{"$f":"IF($AD320=7,$AE320,0)","v":0}]
[null,20,{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":90.481856221493288},1.401732610614852,6.0758715836934236,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":94.836680836397832},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,{"$f":"IF(B322<F$48,($F$33/1000)/((1+$F$38)^B322),0)","v":0},20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":94.819931510955897},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":94.803310532835354},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":94.786816432410376},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":94.770447762406889},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":94.754203097479191},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":94.73808103379622},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":94.722080188637193},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":94.706199199996206},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":94.690436726195813},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":94.674791445509186},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":94.659262055790606},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":94.643847274114236},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":94.628545836420784},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":94.613356497171964},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":94.598278029012548},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":94.583309222439752},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":94.568448885479796},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":94.553695843371543},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":94.539048938256869},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":94.524507028877792},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":94.51006899027999},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":94.495733713522739},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":94.481500105394986},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":94.467367088137379},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":94.453333599170321},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":94.439398590827594},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":94.42556103009565},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":94.41181989835836},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":94.398174191147021},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":94.384622917895626},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":94.371165101701138},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":94.357799779088737},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":94.344525999781908},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":94.331342826477169},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":94.318249334623474},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":94.305244612206081},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":94.292327759534757},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":94.279497889036307},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":94.266754125051264},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":94.254095603634681},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":94.241521472360873},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":94.22903089013208},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,{"$f":"IF($AD363=1,$AE363,0)","v":0},0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":94.216623026990888},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":94.204297063936437},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":94.1920521927442},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":94.179887615789269},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,{"$f":"IF(B368<F$48,E368/((1+$F$38)^B368),0)","v":0},{"$f":"IF(B368<F$48,($F$33/1000)/((1+$F$38)^B368),0)","v":0},20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":94.167802545873272},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":94.155796206054447},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":94.143867829481195},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":94.13201665922881},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":94.120241948139338},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":94.108542958664586},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":94.096918962712124},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":94.085369241494163},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":94.07389308537951},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":94.062489793748128},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":94.051158674848594},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":94.039899045658188},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":94.02871023174572},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":94.017591567136776},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":94.00654239418165},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V383*T383/3.413","v":1.401732610614852},6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,192.39073734773277,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":160.44210557328384},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.28237907877510837},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":93.995562063425609},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B383,1)=F$48,F$48,IF(B383<$F$48,B383+1/12,B383))","v":20},90.481856221493288,1.401732610614852,{"$f":"IF(B384>=F$48,E383,IF(D384*F$23/1000000-F$32/1000<0,0,D384*F$23/1000000-F$32/1000))","v":6.0758715836934236},0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J384<1, B384,N383)","v":20},{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":192.39073734773277},160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.28619855367639924},null,{"$f":"IF(X383>0,X383,IF(J384=0,0,B384))","v":0},{"$f":"IF(X383>0,Y383,E384)","v":6.0758715836934236},null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":6.0758715836934236},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":93.98464993348172},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},{"$f":"IF($AD384=7,$AE384,0)","v":0}]
[null,20,{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":90.481856221493288},1.401732610614852,6.0758715836934236,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":93.973805370905907},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":93.963027750074374},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":93.952316453063361},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":93.941670869530938},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":93.931090396601164},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":93.920574438750222},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":93.910122407694729},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":93.899733722281994},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":93.88940780838233},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":93.879144098783271},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":93.868942033085702},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":93.858801057601895},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":93.848720625255297},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":93.83870019548219},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":93.828739234135043},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":93.818837213387582},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":93.808993611641583},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":93.799207913435268},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":93.789479609353322},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":93.779808195938529},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":93.770193175604874},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":93.76063405655222},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":93.75113035268248},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":93.741681583517192},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":93.732287274116544},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":93.722946954999813},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":93.713660162067129},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":93.704426436522652},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":93.695245324798918},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":93.686116378482708},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":93.677039154241939},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":93.668013213753952},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":93.659038123634915},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":93.650113455370459},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":93.641238785247566},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":93.632413694287351},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":93.623637768179293},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":93.61491059721628},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":93.606231776230885},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V424*T424/3.413","v":1.401732610614852},6.0758715836934236,{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":192.39073734773277},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":160.44210557328384},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.28237907877510837},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":93.597600904532726},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":93.589017585846662},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":93.580481428252284},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":93.571992044124173},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":93.563549050073277},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":93.555152066889136},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":93.546800719483159},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":93.53849463683278},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,{"$f":"IF(B432<F$48,E432/((1+$F$38)^B432),0)","v":0},{"$f":"IF(B432<F$48,($F$33/1000)/((1+$F$38)^B432),0)","v":0},20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":93.530233451926463},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":93.522016801709654},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":93.513844327031663},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":93.505715672593212},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":93.49763048689509},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":93.489588422187353},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":93.481589134419551},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":93.473632283191634},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":93.46571753170565},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":93.457844546718277},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":93.450012998494003},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":93.442222560759092},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":93.434472910656311},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":93.426763728700266},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":93.419094698733588},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":93.411465507883605},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B447,1)=F$48,F$48,IF(B447<$F$48,B447+1/12,B447))","v":20},90.481856221493288,1.401732610614852,{"$f":"IF(B448>=F$48,E447,IF(D448*F$23/1000000-F$32/1000<0,0,D448*F$23/1000000-F$32/1000))","v":6.0758715836934236},0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J448<1, B448,N447)","v":20},{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.28619855367639924},null,{"$f":"IF(X447>0,X447,IF(J448=0,0,B448))","v":0},{"$f":"IF(X447>0,Y447,E448)","v":6.0758715836934236},null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":6.0758715836934236},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":93.403875846519895},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},{"$f":"IF($AD448=7,$AE448,0)","v":0}]
[null,20,{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":90.481856221493288},1.401732610614852,6.0758715836934236,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":93.396325408212334},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":93.388813889689871},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":93.381340990799899},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":93.373906414468351},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":93.366509866660223},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":93.35915105634092},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":93.351829695437999},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":93.344545498803626},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":93.337298184177527},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":93.330087472150538},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":93.322913086128736},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":93.315774752297997},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":93.308672199589211},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":93.30160515964397},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":93.294573366780753},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":93.287576557961629},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":93.280614472759467},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":93.273686853325643},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":93.266793444358157},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":93.259933993070305},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":93.253108249159808},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":93.246315964778262},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":93.239556894501291},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":93.232830795298824},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":93.226137426506114},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":93.219476549794919},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":93.212847929145283},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":93.206251330817608},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":93.199686523325269},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":93.193153277407404},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":93.186651366002337},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":93.180180564221203},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":93.173740649322099},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":93.167331400684404},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":93.160952599783712},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":93.154604030166908},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":93.148285477427734},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":93.141996729182608},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":93.135737575046861},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V488*T488/3.413","v":1.401732610614852},6.0758715836934236,{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":192.39073734773277},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":160.44210557328384},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.28237907877510837},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":93.129507806611286},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":93.123307217418983},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":93.117135602942511},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":93.110992760561516},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":93.104878489540425},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":93.098792591006671},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":93.092734867929096},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":93.086705125096685},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,{"$f":"IF(B496<F$48,E496/((1+$F$38)^B496),0)","v":0},{"$f":"IF(B496<F$48,($F$33/1000)/((1+$F$38)^B496),0)","v":0},20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":93.080703169097603},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":93.074728808298502},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":93.068781852824188},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":93.062862114537381},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":93.056969407019011},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":93.051103545548571},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":93.04526434708481},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":93.039451630246731},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":93.033665215294803},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":93.027904924112406},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":93.022170580187591},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":93.016462008595013},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":93.010779035978189},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":93.00512149053192},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":92.999489201984957},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":92.993882001582975},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B511,1)=F$48,F$48,IF(B511<$F$48,B511+1/12,B511))","v":20},90.481856221493288,1.401732610614852,{"$f":"IF(B512>=F$48,E511,IF(D512*F$23/1000000-F$32/1000<0,0,D512*F$23/1000000-F$32/1000))","v":6.0758715836934236},0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J512<1, B512,N511)","v":20},{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.28619855367639924},null,{"$f":"IF(X511>0,X511,IF(J512=0,0,B512))","v":0},{"$f":"IF(X511>0,Y511,E512)","v":6.0758715836934236},null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":6.0758715836934236},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":92.988299722071659},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},{"$f":"IF($AD512=7,$AE512,0)","v":0}]
[null,20,{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":90.481856221493288},1.401732610614852,6.0758715836934236,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,0,0,20,{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":92.982742197680139},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":92.977209264104502},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":92.971700758491679},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":92.966216519423398},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":92.960756386900471},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":92.955320202327215},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":92.949907808496064},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":92.944519049572477},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":92.93915377107993},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":92.933811819885179},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":92.928493044183668},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":92.923197293485217},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":92.917924418599696},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":92.912674271623175},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":92.907446705923974},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":92.902241576129057},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":92.897058738110559},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":92.891898048972493},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":92.88675936703757},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":92.881642551834275},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":92.876547464084084},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":92.871473965688764},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":92.866421919717951},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":92.861391190396802},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":92.856381643093854},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":92.851393144308972},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":92.846425561661562},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":92.841478763878783},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":92.836552620784033},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":92.831647003285511},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":92.826761783364944},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},1126.6113992739233,1318.9862532045688,{"$f":"N543","v":20},10.8107587456596]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":96.341772004944772},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.32065383005880377},null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":17.431927811444766},null,{"$f":"MIN(AA554:AA1034)","v":17.431927811444766},{"$f":"MIN(AB554:AB1034)","v":95.446767570561306}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":100},{"$f":"V554*T554/3.413","v":1.9745010906101608},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":24.999999999999993},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},null,{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":24.999999999999993},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":24.999999999999993},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":211.00260035182873},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":179.17552929487789},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.31067935472695357},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":21.016347196029557},{"$f":"(1-($H$34+273)/(C554+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.32065383005880377},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":24.999999999999993},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":24.999999999999993},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$554:C554)","v":100},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":99.979166666666657},1.9734750865468598,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":24.981492056765717},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":24.841037220745676},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":24.859441105738508},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":210.96510035182871},179.13772690097659,0.31062304848072514,21.00726098770474,{"$f":"(1-($H$34+273)/(C555+273))/(1-($H$34+273)/($H$17+273))","v":0.99982436214911152},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.32062582905627773},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":24.981492056765717},null,24.981492056765717,{"$f":"IF(J555=0,1,1000)*AVERAGE(C$554:C555)","v":99.989583333333329},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},0,{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":99.958337673611098},1.9724480686416035,{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":24.962965824978745},0,{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":24.68305357649826},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":24.719672483587264},0.16666666666666666,{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,210.92760816432872,179.09993262044387,0.31056675114614157,20.998178347809642,0.99964874127342629,0.32059758455075776,null,0,24.962965824978745,null,24.962965824978745,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$554:C556)","v":99.979168113425928},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,99.937513019929099,1.9714200390692762,24.944421343871547,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,24.526043222367289,24.5806896903553,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,210.89012378770113,179.062146451443,0.31051046272212607,20.989099275056674,0.99947313737429366,0.32056909661385513,null,0,24.944421343871547,null,24.944421343871547,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$554:C557)","v":99.968754340051717},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,99.91669270471661,1.9703910000025877,24.925858652637302,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,24.370000347191279,24.442488307832861,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,210.85264722031863,179.02436839213794,0.31045418320760176,20.980023768159015,0.99929755045306323,0.32054036531718105,null,0,24.925858652637302,null,24.925858652637302,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$554:C558)","v":99.958342012984687},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,99.89587672706979,1.9693609536120313,24.907277790429248,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,24.214919173350097,24.305063942650932,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,210.81517846055436,178.98659844069323,0.3103979126014923,20.970951825830127,0.99912198051108358,0.32051139073234686,null,0,24.907277790429248,null,24.907277790429248,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$554:C559)","v":99.947931131998871},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,99.875065086084987,1.9683299020659231,24.888678796361333,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,24.060793956579609,24.168412226141584,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,210.77771750678173,178.94883659527392,0.31034165090272142,20.961883446783958,0.99894642754970353,0.3204821729309672,null,0,24.888678796361333,null,24.888678796361333,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$554:C560)","v":99.937521696868316},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,99.854257780858717,1.9672978475303815,24.870061709507858,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,23.907618985786293,24.032528814199093,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,210.74026435737443,178.91108285404562,0.31028539811021266,20.952818629735134,0.99877089157026777,0.32045271198465336,null,0,24.870061709507858,null,24.870061709507858,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$554:C561)","v":99.927113707367113},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,99.833454810487694,1.9662647921693217,24.851426568903392,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,23.755388582863141,23.897409387141852,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,210.70281901070658,178.87333721517444,0.31022915422289005,20.943757373398512,0.99859537257412379,0.32042300796501888,null,0,24.851426568903392,null,24.851426568903392,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$554:C562)","v":99.916707163269393},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,99.812656174068835,1.9652307381444918,24.832773413543407,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,23.604097102507151,23.76304964957502,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,210.66538146515265,178.83559967682726,0.31017291923967771,20.934699676489601,0.99841987056261494,0.32039306094367903,null,0,24.832773413543407,null,24.832773413543407,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$554:C563)","v":99.906302064349333},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,99.791861870699236,1.9641956876154321,24.81410228238353,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,23.453738932036533,23.629445330254022,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,210.62795171908735,178.79787023717125,0.31011669315949986,20.925645537724307,0.99824438553708583,0.32036287099224736,null,0,24.81410228238353,null,24.81410228238353,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$554:C564)","v":99.89589841038115},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,99.771071899476169,1.9631596427395037,24.795413214340115,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,23.304308491210076,23.496592181948714,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,210.59052977088584,178.7601488943744,0.31006047598128089,20.916594955819107,0.99806891749887827,0.32033243818233798,null,0,24.795413214340115,null,24.795413214340115,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$554:C565)","v":99.885496201139063},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,99.750286259497102,1.9621226056718886,24.776706248290175,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,23.155800232046889,23.364485981308402,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,210.55311561892353,178.72243564660502,0.31000426770394535,20.907547929490875,0.9978934664493343,0.32030176258556731,null,0,24.776706248290175,null,24.776706248290175,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$554:C566)","v":99.875095436397359},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,99.729504949859702,1.9610845785655799,24.757981423071257,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,23.008208638647034,23.233122528727577,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,210.51570926157621,178.68473049203212,0.30994806832641786,20.898504457456994,0.99771803238979473,0.32027084427355118,null,0,24.757981423071257,null,24.757981423071257,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$554:C567)","v":99.8646961159304},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,99.708727969661808,1.9600455635713812,24.739238777481411,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,22.861528227013174,23.102497648212395,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,210.47831069722,178.64703342882524,0.30989187784762334,20.889464538435305,0.99754261532159905,0.32023968331790476,null,0,24.739238777481411,null,24.739238777481411,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$554:C568)","v":99.854298239512488},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,99.687955318001457,1.9590055628379326,24.720478350279627,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,22.715753544873646,22.972607187247945,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,210.44091992423137,178.60934445515446,0.30983569626648672,20.880428171144217,0.99736721524608518,0.32020827979024513,null,0,24.720478350279627,null,24.720478350279627,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$554:C569)","v":99.843901806918055},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,99.66718699397687,1.9579645785116795,24.70170018018537,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,22.570879171505567,22.843447016666222,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,210.4035369409871,178.57166356919043,0.30977952358193322,20.871395354302479,0.9971918321645924,0.32017663376218919,null,0,24.70170018018537,null,24.70170018018537,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$554:C570)","v":99.833506817921517},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,99.646422996686454,1.9569226127368995,24.682904305878928,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,22.426899717559682,22.715013030514889,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,210.36616174586436,178.53399076910435,0.30972335979288806,20.862366086629407,0.99701646607845607,0.32014474530535453,null,0,24.682904305878928,null,24.682904305878928,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$554:C571)","v":99.823113272297348},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,99.625663325228814,1.955879667655702,24.664090766001536,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,22.283809824885882,22.587301145926709,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,210.32879433724059,178.496326053068,0.30966720489827676,20.853340366844833,0.99684111698901223,0.32011261449135975,null,0,24.664090766001536,null,24.664090766001536,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$554:C572)","v":99.812721169820051},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,99.604907978702727,1.9548357454080028,24.645259599154834,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,22.141604166359084,22.460307302989808,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,210.29143471349366,178.45866941925368,0.30961105889702484,20.844318193668983,0.9966657848975955,0.3200802413918219,null,0,24.645259599154834,null,24.645259599154834,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$554:C573)","v":99.802330510264184},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,99.584156956207167,1.9537908481315533,24.626410843901397,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,22.000277445706963,22.334027464618551,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,210.25408287300164,178.42102086583427,0.30955492178805805,20.835299565822652,0.9964904698055399,0.3200476260783584,null,0,24.626410843901397,null,24.626410843901397,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$554:C574)","v":99.791941293404335},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,99.563410256841294,1.9527449779619357,24.607544538764714,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,21.859824397338119,22.208457616425253,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,210.21673881414307,178.38338039098315,0.3094987935703023,20.826284482026949,0.99631517171417738,0.32001476862258976,null,0,24.607544538764714,null,24.607544538764714,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$554:C575)","v":99.781553519015105},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,99.542667879704453,1.9516981370325814,24.588660722229442,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,21.720239786171405,22.083593766592543,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,210.17940253529676,178.34574799287441,0.30944267424268357,20.817272941003779,0.99613989062484065,0.31998166909613518,null,0,24.588660722229442,null,24.588660722229442,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$554:C576)","v":99.771167186871168},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,99.521929823896173,1.9506503274747065,24.569759432740305,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,21.581518407464923,21.959431945746463,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,210.14207403484184,178.30812366968246,0.3093865638041281,20.808264941475102,0.99596462653885942,0.31994832757061276,null,0,24.569759432740305,null,24.569759432740305,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$554:C577)","v":99.760782296747209},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,99.501196088516195,1.9496015514174125,24.550840708703845,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,21.44365508664848,21.835968206830284,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,210.10475331115788,178.27050741958246,0.30933046225356226,20.799260482163675,0.9957893794575633,0.31991474411764459,null,0,24.550840708703845,null,24.550840708703845,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$554:C578)","v":99.750398848417973},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,99.48046667266442,1.9485518109876088,24.531904588487095,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,21.306644679154207,21.713198624979043,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,210.06744036262469,178.2328992407501,0.30927436958991256,20.790259561792681,0.99561414938228221,0.31988091880884933,null,0,24.531904588487095,null,24.531904588487095,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$554:C579)","v":99.740016841658218},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,99.459741575440944,1.9475011083100329,24.512951110417895,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,21.17048207024953,21.591119297394759,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,210.03013518762245,178.19529913136151,0.30921828581210559,20.781262179085644,0.99543893631434255,0.31984685171584681,null,0,24.512951110417895,null,24.512951110417895,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$554:C580)","v":99.729636276242772},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,99.439020795946064,1.9464494455072905,24.493980312785624,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,21.035162174871356,21.469726343222376,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,209.99283778453164,178.15770708959349,0.30916221091906809,20.772268332766743,0.99526374025507203,0.31981254291025918,null,0,24.493980312785624,null,24.493980312785624,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$554:C581)","v":99.719257151946451},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,99.418304333280233,1.9453968246998075,24.474992233840361,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,20.900679937459799,21.349015903426373,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,209.95554815173315,178.12012311362332,0.30910614490972704,20.763278021560495,0.99508856120579503,0.31977799246370786,null,0,24.474992233840361,null,24.474992233840361,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$554:C582)","v":99.708879468544168},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,99.397592186544131,1.9443432480058467,24.455986911793147,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,20.767030331793759,21.228984140668118,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,209.91826628760816,178.0825472016289,0.30905008778300963,20.754291244191961,0.99491339916783739,0.31974320044781268,null,0,24.455986911793147,null,24.455986911793147,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$554:C583)","v":99.698503225810825},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,99.376884354838595,1.9432887175415381,24.436964384816534,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,20.634208360827547,21.10962723918384,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,209.88099219053819,178.04497935178858,0.30899403953784282,20.745307999386711,0.99473825414252293,0.31970816693419751,null,0,24.436964384816534,null,24.436964384816534,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$554:C584)","v":99.688128423521405},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,99.35618083726466,1.9422332354208147,24.417924691043495,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,20.502209056527082,20.990941404663371,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,209.84372585890512,178.00741956228143,0.30893800017315437,20.736328285870684,0.99456312613117392,0.31967289199448101,null,0,24.417924691043495,null,24.417924691043495,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$554:C585)","v":99.677755061450881},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,99.33548163292356,1.9411768037555079,24.398867868569035,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,20.371027479709159,20.872922864129485,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,209.80646729109114,177.96986783128696,0.30888196968787152,20.727352102370475,0.99438801513511177,0.31963737570028811,null,0,24.398867868569035,null,24.398867868569035,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$554:C586)","v":99.667383139374294},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,99.314786740916702,1.9401194246552511,24.379793955448548,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,20.240658719878869,20.755567865817991,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,209.76921648547881,177.93232415698517,0.30882594808092212,20.718379447612875,0.99421292115565774,0.31960161812324084,null,0,24.379793955448548,null,24.379793955448548,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$554:C587)","v":99.657012657066716},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,99.294096160345674,1.9390611002275664,24.36070298969932,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,20.111097895070518,20.638872679058451,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,209.73197344045096,177.89478853755679,0.30876993535123387,20.709410320325503,0.99403784419413133,0.31956561933496253,null,0,24.36070298969932,null,24.36070298969932,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$554:C588)","v":99.646643614303258},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,99.273409890312266,1.938001832577773,24.341595009298914,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,19.982340151686774,20.522833594155568,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,209.69473815439082,177.85726097118288,0.30871393149773485,20.700444719236089,0.99386278425185126,0.31952937940707349,null,0,24.341595009298914,null,24.341595009298914,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$554:C589)","v":99.636276010859063},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,99.25272792991845,1.936941623809106,24.322470052187292,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,19.854380664341811,20.407446922271287,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,209.65751062568194,177.81974145604525,0.30865793651935308,20.691482643073158,0.99368774133013527,0.31949289841119988,null,0,24.322470052187292,null,24.322470052187292,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$554:C590)","v":99.625909846509316},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,99.232050278266385,1.9358804760226063,24.303328156264833,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,19.727214635701838,20.292708995307514,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,209.62029085270822,177.78222999032619,0.30860195041501692,20.682524090565522,0.99351271543029995,0.31945617641896312,null,0,24.303328156264833,null,24.303328156264833,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$554:C591)","v":99.615545121029243},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,99.211376934458414,1.934818391317199,24.284169359393765,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,19.600837296329324,20.178616165789496,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,209.58307883385388,177.74472657220852,0.30854597318365479,20.67356906044256,0.9933377065536616,0.31941921350198821,null,0,24.284169359393765,null,24.284169359393765,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$554:C592)","v":99.605181834194084},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,99.190707897597065,1.9337553717896354,24.264993699397074,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,19.475243904525996,20.06516480674988,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,209.54587456750346,177.70723119987559,0.30849000482419525,20.664617551433992,0.99316271470153439,0.31938200973189723,null,0,24.264993699397074,null,24.264993699397074,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$554:C593)","v":99.594819985779154},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,99.170043166785064,1.9326914195345544,24.245801214059661,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,19.350429746178477,19.95235131161343,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,209.50867805204186,177.66974387151137,0.30843404533556695,20.655669562270191,0.99298773987523237,0.31934456518031462,null,0,24.245801214059661,null,24.245801214059661,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$554:C594)","v":99.584459575559791},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,99.149382741125308,1.9316265366444618,24.22659194112795,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,19.226390134603491,19.840172094082352,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,209.47148928585429,177.63226458530033,0.30837809471669875,20.646725091681958,0.99281278207606827,0.31930687991886691,null,0,24.22659194112795,null,24.22659194112795,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$554:C595)","v":99.574100603311351},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,99.128726619720908,1.9305607252096806,24.207365918308973,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,19.103120410393483,19.728623588022277,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,209.43430826732637,177.59479333942755,0.30832215296651977,20.637784138400463,0.9926378413053536,0.31926895401917516,null,0,24.207365918308973,null,24.207365918308973,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$554:C596)","v":99.563743068809245},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,99.10807480167513,1.9294939873184334,24.188123183271898,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,18.98061594126505,19.617702247348941,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,209.39713499484398,177.55733013207853,0.3082662200839591,20.628846701157386,0.99246291756439953,0.31923078755286594,null,0,24.188123183271898,null,24.188123183271898,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$554:C597)","v":99.553386971828914},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,99.08742728609144,1.928426325056795,24.168863773647132,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,18.85887212190617,19.507404545915403,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,209.35996946679333,177.51987496143946,0.30821029606794603,20.619912778684949,0.99228801085451568,0.31919238059156307,null,0,24.168863773647132,null,24.168863773647132,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$554:C598)","v":99.54303231214584},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,99.066784072073503,1.9273577405087285,24.149587727026983,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,18.737884373825565,19.397726977399987,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,209.32281168156103,177.48242782569704,0.30815438091740999,20.610982369715941,0.99211312117701111,0.31915373320689266,null,0,24.149587727026983,null,24.149587727026983,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$554:C599)","v":99.532679089535577},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,99.046145158725153,1.9262882357560114,24.130295080964352,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,18.617648145201258,19.288666055194806,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,209.28566163753402,177.44498872303851,0.30809847463128076,20.602055472983295,0.99193824853319312,0.31911484547047736,null,0,24.130295080964352,null,24.130295080964352,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$554:C600)","v":99.52232730377365},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,99.025510545150411,1.9252178128783468,24.110985872974709,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,18.498158910732549,19.180218312294919,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,209.24851933309947,177.40755765165156,0.30804257720848777,20.593132087220766,0.99176339292436821,0.31907571745394381,null,0,24.110985872974709,null,24.110985872974709,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$554:C601)","v":99.511976954635671},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,99.004880230453495,1.9241464739532892,24.091660140534778,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,18.379412171490184,19.072380301188119,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,209.21138476664504,177.37013460972463,0.30798668864796114,20.584212211162424,0.9915885543518439,0.3190363492289181,null,0,24.091660140534778,null,24.091660140534778,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$554:C602)","v":99.501628041897263},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,98.984254213738808,1.9230742210562393,24.072317921082394,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,18.261403454768264,18.965148593745337,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,209.1742579365586,177.33271959544652,0.30793080894863084,20.575295843542762,0.99141373281692302,0.3189967408670229,null,0,24.072317921082394,null,24.072317921082394,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$554:C603)","v":99.491280565334094},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,98.963632494110939,1.9220010562605105,24.0529592520178,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,18.144128313938033,18.858519781111674,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,209.13713884122842,177.29531260700668,0.30787493810942707,20.566382983096844,0.99123892832090976,0.31895689243988601,null,0,24.0529592520178,null,24.0529592520178,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$554:C604)","v":99.480934524721874},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,98.943015070674662,1.9209269816372725,24.033584170702504,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,18.0275823283006,18.752490473598019,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,209.10002747904312,177.2579136425951,0.30781907612928017,20.557473628560189,0.99106414086510797,0.31891680401913231,null,0,24.033584170702504,null,24.033584170702504,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$554:C605)","v":99.470589919836357},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,98.922401942534933,1.9198519992555754,24.014192714459831,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,17.9117611029417,18.647057300573302,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,209.06292384839162,177.22052270040231,0.30776322300712056,20.548567778668797,0.99088937045081837,0.31887647567638738,null,0,24.014192714459831,null,24.014192714459831,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$554:C606)","v":99.460246750453308},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,98.901793108796895,1.9187761111823392,23.994784920574652,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,17.796660268586663,18.542216910357336,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,209.02582794766315,177.18313977861933,0.30770737874187887,20.539665432159097,0.9907146170793425,0.31883590748327612,null,0,23.994784920574652,null,23.994784920574652,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$554:C607)","v":99.449905016348552},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,98.881188568565889,1.9176993194823686,23.975360826293695,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,17.682275481456568,18.437965970114277,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,208.98873977524732,177.14576487543781,0.30765154333248595,20.530766587767943,0.9905398807519803,0.31879509951142515,null,0,23.975360826293695,null,23.975360826293695,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$554:C608)","v":99.439564717297941},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,98.860588320947429,1.9166216262183611,23.95592046882566,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,17.568602423125,18.334301165746673,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,208.9516593295341,177.10839798904988,0.30759571677787256,20.521871244232841,0.99036516147003006,0.31875405183246003,null,0,23.95592046882566,null,23.95592046882566,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$554:C609)","v":99.429225853077398},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,98.839992365047223,1.9155430334508814,23.936463885340793,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,17.455636800375217,18.231219201790097,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,208.91458660891374,177.07103911764827,0.30753989907696994,20.512979400291584,0.99019045923478977,0.3187127645180069,null,0,23.936463885340793,null,23.936463885340793,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$554:C610)","v":99.418888423462832},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,98.819400699971169,1.9144635432383896,23.916991112971374,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,17.343374345058724,18.128716801308403,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,208.87752161177684,177.03368825942624,0.30748409022870915,20.504091054682561,0.99001577404755636,0.31867123763969168,null,0,23.916991112971374,null,23.916991112971374,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$554:C611)","v":99.408552428230209},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,98.798813324825332,1.913383157637222,23.897502188811345,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,17.231810813953988,18.026790705789541,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,208.84046433651434,176.99634541257757,0.30742829023202156,20.495206206144559,0.98984110590962571,0.31862947126914004,null,0,23.897502188811345,null,23.897502188811345,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$554:C612)","v":99.398217867155552},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,98.778230238715992,1.912301878701602,23.877997149916574,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,17.120941988626392,17.925437675041984,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,208.80341478151752,176.95901057529665,0.30737249908583875,20.486324853416875,0.98966645482229287,0.31858746547797684,null,0,23.877997149916574,null,23.877997149916574,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$554:C613)","v":99.387884740014897},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,98.757651440749584,1.9112197084836624,23.858476033305188,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,17.010763675288931,17.824654487091699,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,208.76637294517798,176.92168374577824,0.30731671678909217,20.477446995239205,0.98949182078685105,0.31854522033783156,null,0,23.858476033305188,null,23.858476033305188,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$554:C614)","v":99.37755304658431},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,98.737076930032757,1.9101366490333913,23.838938875956629,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,16.901271704662808,17.724437938079756,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,208.72933882588771,176.88436492221791,0.30726094334071385,20.468572630351815,0.98931720380459442,0.31850273592032635,null,0,23.838938875956629,null,23.838938875956629,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$554:C615)","v":99.367222786639928},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,98.71650670567233,1.9090527023987041,23.819385714812952,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,16.792461931840339,17.624784842160444,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,208.69231242203892,176.84705410281157,0.30720517873963554,20.459701757495424,0.98914260387681363,0.31846001229708953,null,0,23.819385714812952,null,23.819385714812952,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$554:C616)","v":99.356893959957901},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,98.695940766775308,1.9079678706253902,23.799816586777879,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,16.684330236147009,17.52569203140002,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,208.65529373202429,176.80975128575577,0.30714942298478942,20.450834375411148,0.98896802100480086,0.3184170495397472,null,0,23.799816586777879,null,23.799816586777879,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$554:C617)","v":99.346566566314422},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,98.675379112448894,{"$f":"V618*T618/3.413","v":1.9068821557571203},23.780231528716889,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$38)^B618","v":0},16.576872521005004,17.427156355675983,{"$f":"IF(J618<1, B618,N617)","v":5.3333333333333313},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,208.61828275423676,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":176.77245646924752},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.30709367607510762},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":20.441970482840617},0.98879345518984474,0.31837384771992261,null,0,23.780231528716889,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":23.780231528716889},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$554:C618)","v":99.336240605485727},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},{"$f":"IF((F618+G618)=0,0,B618)","v":0},0,0,0,0,0,0,0]
[null,5.4166666666666643,98.654821741800461,1.9057955598355063,23.760630577458343,{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,16.470084713798201,17.329174682576951,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":208.58127948706957},176.73516965148445,0.3070379380095225,20.433110078525971,{"$f":"(1-($H$34+273)/(C619+273))/(1-($H$34+273)/($H$17+273))","v":0.98861890643323425},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.31833040690924574},null,{"$f":"IF(X618>0,X618,IF(J619=0,0,B619))","v":0},{"$f":"IF(X618>0,Y618,E619)","v":23.760630577458343},null,23.760630577458343,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$554:C619)","v":99.325916077248067},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},0,{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":98.634268653937582},1.9047080849000071,{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":23.741013769791735},0,{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":16.363962765735877},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":17.231743897303065},5.4999999999999973,{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,208.54428392891637,176.69789083066476,0.30698220878696658,20.424253161209776,0.98844437473625801,0.31828672717933876,null,0,23.741013769791735,null,23.741013769791735,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$554:C620)","v":99.315592981377762},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,98.613719847968014,1.9036197329880227,23.721381142469461,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,16.258502651719596,17.134860902566988,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,208.50729607817115,176.66062000498712,0.30692648840637254,20.415399729635112,0.98826986010020312,0.31824280860183007,null,0,23.721381142469461,null,23.721381142469461,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$554:C621)","v":99.305271317651147},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,98.593175322999684,1.902530506134833,23.701732732205627,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,16.153700370208757,17.038522618495421,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,208.47031593322816,176.62335717265077,0.30687077686667313,20.406549782545454,0.98809536252635466,0.31819865124834562,null,0,23.701732732205627,null,23.701732732205627,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$554:C622)","v":99.294951085844602},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,98.572635078140721,1.9014404063736108,23.682068575676368,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,16.049551943087931,16.942725982531222,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,208.43334349248204,176.58610233185544,0.30681507416680137,20.397703318684734,0.98792088201599781,0.31815425519050988,null,0,23.682068575676368,null,23.682068575676368,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$554:C623)","v":99.284632285734546},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,98.552099112499434,1.9003494357354629,23.662388709520528,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,15.946053415535113,16.847467949336025,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,208.39637875432771,176.54885548080154,0.30675938030569011,20.388860336797563,0.98774641857041723,0.31810962049994895,null,0,23.662388709520528,null,23.662388709520528,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$554:C624)","v":99.274314917097442},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,98.531567425184321,1.8992575962493525,23.642693170338291,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,15.843200855889345,16.752745490693446,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,208.3594217171605,176.51161661768981,0.30670369528227287,20.380020835628613,0.98757197219089532,0.31806474724828709,null,0,23.642693170338291,null,23.642693170338291,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$554:C625)","v":99.263998979709754},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,98.511040015304076,1.8981648899422228,23.62298199469339,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,15.740990355521429,16.65855559541281,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,208.32247237937608,176.4743857407218,0.30664801909548289,20.371184813923492,0.98739754287871395,0.31801963550715334,null,0,23.62298199469339,null,23.62298199469339,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$554:C626)","v":99.253684473348031},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,98.490516881967551,1.8970713188388599,23.603255219110679,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,15.639418028702226,16.564895269233421,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,208.28553073937033,176.43716284809932,0.30659235174425359,20.362352270427976,0.98722313063515454,0.31797428534817029,null,0,23.603255219110679,null,23.603255219110679,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$554:C627)","v":99.243371397788849},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,98.469998024283811,1.8959768849619889,23.583512880077791,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,15.538480012474425,16.471761534729392,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,208.24859679553958,176.39994793802495,0.30653669322751875,20.353523203888358,0.98704873546149674,0.31792869684296465,null,0,23.583512880077791,null,23.583512880077791,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$554:C628)","v":99.233059752808785},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,98.449483441362077,1.8948815903322394,23.563755014044581,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,15.438172466523499,16.379151431214975,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,208.21167054628049,176.36274100870173,0.30648104354421218,20.344697613051494,0.98687435735901918,0.31788287006316013,null,0,23.563755014044581,null,23.563755014044581,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$554:C629)","v":99.222749538184473},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,98.428973132311796,1.8937854369681675,23.543981657423522,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,15.338491573049994,16.287062014650456,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,208.17475198998997,176.32554205833318,0.30642540269326762,20.33587549666467,0.98669999632900063,0.31783680508038348,null,0,23.543981657423522,null,23.543981657423522,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$554:C630)","v":99.212440753692619},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,98.408467096242561,1.8926884268862205,23.524192846589003,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,15.239433536641801,16.195490357548557,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,208.13784112506534,176.2883510851234,0.30636977067361937,20.327056853475483,0.98652565237271839,0.31779050196625958,null,0,23.524192846589003,null,23.524192846589003,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$554:C631)","v":99.202133399109925},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,98.387965332264173,1.8915905621007778,23.504388617878135,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,15.140994584148091,16.104433548881374,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,208.10093794990425,176.25116808727705,0.30631414748420149,20.318241682232269,0.98635132549144688,0.31774396079241168,null,0,23.504388617878135,null,23.504388617878135,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$554:C632)","v":99.191827474213142},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,98.367467839486608,1.8904918446241379,23.48456900759048,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,15.043170964553223,16.013888693987841,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,208.06404246290464,176.21399306299935,0.30625853312394846,20.309429981683621,0.98617701568646277,0.31769718163046645,null,0,23.48456900759048,null,23.48456900759048,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$554:C633)","v":99.181522978779057},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,98.346974617020038,1.8893922764665023,23.464734051987797,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,14.945958948851365,15.923852914481706,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,208.0271546624648,176.17682601049597,0.30620292759179474,20.300621750578642,0.9860027229590389,0.31765016455204709,null,0,23.464734051987797,null,23.464734051987797,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$554:C634)","v":99.171219912584505},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,98.326485663974822,1.8882918596360216,23.444883787294827,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,14.849354829922438,15.834323348160023,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,207.99027454698341,176.13966692797328,0.30614733088667501,20.291816987667005,0.98582844731044961,0.31760290962877974,null,0,23.444883787294827,null,23.444883787294827,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$554:C635)","v":99.160918275406331},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,98.306000979461487,1.8871905961387321,23.425018249698176,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,14.75335492240754,15.745297148912176,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,207.95340211485941,176.10251581363801,0.30609174300752401,20.283015691698751,0.98565418874196609,0.31755541693228578,null,0,23.425018249698176,null,23.425018249698176,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$554:C636)","v":99.150618067021455},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,98.285520562590762,1.8860884879786286,23.405137475347622,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,14.657955562586551,15.656771486629392,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,207.91653736449211,176.06537266569754,0.30603616395327676,20.274217861424376,0.98547994725485921,0.31750768653419259,null,0,23.405137475347622,null,23.405137475347622,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$554:C637)","v":99.140319287206808},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,98.265044412473557,1.8849855371575988,23.385241500354937,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,14.56315310825487,15.568743547114778,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,207.87968029428114,176.02823748235971,0.30598059372286823,20.265423495594888,0.98530572285039997,0.31745971850612104,null,0,23.385241500354937,null,23.385241500354937,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$554:C638)","v":99.13002193573935},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,98.244572528220957,1.8838817456754862,23.365330360795021,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,14.46894393860223,15.481210531993854,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,207.84283090262645,175.991110261833,0.30592503231523366,20.256632592961807,0.98513151552985678,0.3174115129196961,null,0,23.365330360795021,null,23.365330360795021,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$554:C639)","v":99.119726012396129},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,98.224104908944241,1.8827771155300366,23.345404092704932,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,14.375324454090892,15.394169658625602,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,207.80598918792836,175.95399100232629,0.30586947972930856,20.247845152276909,0.98495732529449775,0.31736306984654156,null,0,23.345404092704932,null,23.345404092704932,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$554:C640)","v":99.109431516954146},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,98.203641553754878,1.8816716487169574,23.325462732084944,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,14.282291076335733,15.307618160013998,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,207.76915514858752,175.91687970204921,0.30581393596402823,20.239061172292793,0.9847831521455902,0.31731438935828066,null,0,23.325462732084944,null,23.325462732084944,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$554:C641)","v":99.099138449190519},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,98.183182461764503,1.8805653472298522,23.305506314897407,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,14.189840247983627,15.221553284720054,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,207.73232878300485,175.87977635921169,0.30575840101832841,20.230280651762172,0.98460899608439989,0.31726547152653606,null,0,23.305506314897407,null,23.305506314897407,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$554:C642)","v":99.088846808882352},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,98.162727632084966,1.8794582130602686,23.285534877067555,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,14.097968432594705,15.135972296774353,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,207.69551008958169,175.84268097202431,0.30570287489114484,20.221503589438413,0.98443485711219247,0.3172163164229293,null,0,23.285534877067555,null,23.285534877067555,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$554:C643)","v":99.07855659580683},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,98.142277063828274,1.8783502481977077,23.265548454483721,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,14.006672114523852,15.050872475590072,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,207.65869906671963,175.80559353869819,0.30564735758141348,20.212729984075281,0.98426073523023172,0.31716692411908581,null,0,23.265548454483721,null,23.265548454483721,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$554:C644)","v":99.068267809741144},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,98.121830756106647,1.8772414546295806,23.245547082996538,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,13.915947798802259,14.966251115876489,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,207.6218957128207,175.768514057445,0.30559184908807041,20.203959834427081,0.98408663043978084,0.31711729468662553,null,0,23.245547082996538,null,23.245547082996538,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$554:C645)","v":99.057980450462509},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,98.101388708032459,1.8761318343412519,23.225530798419733,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,13.825792011020591,14.882105527552998,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,207.58510002628717,175.73144252647694,0.30553634941005176,20.195193139248516,0.98391254274210227,0.3170674281971716,null,0,23.225530798419733,null,23.225530798419733,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$554:C646)","v":99.047694517748198},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,98.080950918718287,1.8750213893160044,23.205499636529439,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,13.736201297211855,14.798433035663573,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,207.54831200552167,175.69437894400664,0.30548085854629398,20.186429897294687,0.98373847213845689,0.31701732472234495,null,0,23.205499636529439,null,23.205499636529439,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$554:C647)","v":99.037410011375542},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,98.060517387276889,1.8739101215350895,23.185453633065194,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,13.647172223735963,14.715230980291755,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,207.51153164892713,175.65732330824744,0.30542537649573348,20.177670107321347,0.98356441863010524,0.3169669843337678,null,0,23.185453633065194,null,23.185453633065194,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$554:C648)","v":99.02712693112187},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,98.040088112821209,1.8727980329776719,23.165392823728858,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,13.558701377163636,14.632496716476069,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,207.47475895490692,175.62027561741309,0.30536990325730701,20.168913768084479,0.98339038221830566,0.31691640710306102,null,0,23.165392823728858,null,23.165392823728858,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$554:C649)","v":99.01684527676457},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,98.019663094464363,1.8716851256208855,23.145317244185684,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,13.470785364162259,14.550227614125962,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,207.4379939218646,175.5832358697179,0.30531443882995113,20.160160878340804,0.98321636290431758,0.31686559310184553,null,0,23.145317244185684,null,23.145317244185684,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$554:C650)","v":99.006565048081072},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,97.999242331319678,1.8705714014397932,23.125226930063548,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,13.383420811381228,14.468421057938183,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,207.40123654820417,175.54620406337679,0.30525898321260286,20.151411436847297,0.9830423606893971,0.31681454240174234,null,0,23.125226930063548,null,23.125226930063548,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$554:C651)","v":98.996286244848804},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,97.978825822500653,1.8694568624074019,23.105121916953244,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,13.296604365338588,14.387074447313649,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,207.3644868323299,175.50918019660509,0.30520353640419923,20.142665442361448,0.98286837557480078,0.31676325507437125,null,0,23.105121916953244,null,23.105121916953244,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$554:C652)","v":98.986008866845282},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,97.958413567120957,1.8683415104946712,23.085002240408627,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,13.21033269230815,14.306185196274765,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,207.32774477264647,175.47216426761878,0.30514809840367757,20.133922893641198,0.98269440756178383,0.31671173119135265,null,0,23.085002240408627,null,23.085002240408627,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$554:C653)","v":98.975732913848049},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,97.938005564294471,1.8672253476705147,23.064867935946673,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,13.12460247820723,14.225750733383228,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,207.29101036755878,175.43515627463429,0.30509266920997496,20.125183789445032,0.98252045665160159,0.31665997082430636,null,0,23.064867935946673,null,23.064867935946673,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$554:C654)","v":98.965458385634633},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,97.917601813135235,1.8661083759017754,23.044719039046974,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,13.03941042848462,14.145768501658273,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,207.25428361547216,175.3981562158686,0.30503724882202909,20.116448128531744,0.98234652284550494,0.31660797404485047,null,0,23.044719039046974,null,23.044719039046974,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$554:C655)","v":98.955185281982679},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,97.8972023127575,1.8649905971532748,23.024555585152662,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,12.954753268010014,14.066235958495392,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,207.21756451479223,175.36116408953927,0.30498183723877748,20.107715909660726,0.98217260614474844,0.31655574092460537,null,0,23.024555585152662,null,23.024555585152662,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$554:C656)","v":98.944913602669814},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,97.876807062275674,1.8638720133877791,23.004377609669824,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,12.870627740963183,13.987150575585501,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,207.18085306392496,175.32417989386437,0.30492643445915785,20.098987131591855,0.98199870655058263,0.31650327153518915,null,0,23.004377609669824,null,23.004377609669824,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$554:C657)","v":98.93464334747371},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,97.856416060804364,1.8627526265660099,22.984185147967615,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,12.787030610724127,13.908509838834574,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,207.1441492612766,175.2872036270625,0.30487104048210811,20.090261793085347,0.98182482406425708,0.31645056594822163,null,0,22.984185147967615,null,22.984185147967615,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$554:C658)","v":98.924374516172094},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,97.836029307458361,1.8616324386466228,22.963978235377965,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,12.703958659763611,13.83031124828371,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,207.1074531052538,175.25023528735278,0.30481565530656635,20.08153989290193,0.98165095868702201,0.31639762423531753,null,0,22.963978235377965,null,22.963978235377965,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$554:C659)","v":98.914107108542723},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,97.815646801352642,1.8605114515862609,22.943756907196487,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,12.621408689534979,13.752552318029673,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,207.07076459426349,175.21327487295486,0.30476027893147062,20.072821429802815,0.98147711042012542,0.31634444646809606,null,0,22.943756907196487,null,22.943756907196487,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$554:C660)","v":98.903841124363367},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,97.795268541602354,1.8593896673395283,22.923521198681989,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,12.539377520365747,13.675230576145854,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,207.03408372671296,175.17632238208893,0.30470491135575922,20.064106402549697,0.98130327926481453,0.31629103271817594,null,0,22.923521198681989,null,22.923521198681989,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$554:C661)","v":98.893576563411884},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,97.774894527322857,1.8582670878589536,22.903271145055882,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,12.457861991349771,13.598343564603697,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,206.99741050100988,175.13937781297574,0.30464955257837079,20.055394809904612,0.98112946522233591,0.3162373830571712,null,0,22.903271145055882,null,22.903271145055882,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$554:C662)","v":98.883313425466113},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,97.754524757629667,1.8571437150950665,22.883006781503489,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,12.37685896024102,13.521888839194556,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,206.96074491556215,175.10244116383655,0.30459420259824371,20.046686650630221,0.98095566829393421,0.3161834975566995,null,0,22.883006781503489,null,22.883006781503489,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$554:C663)","v":98.873051710303955},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,97.734159231638486,1.85601955099634,22.862728143173037,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,12.296365303346667,13.445863969452001,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,206.924086968778,175.06551243289306,0.30453886141431669,20.037981923489525,0.9807818884808549,0.31612937628837656,null,0,22.862728143173037,null,22.862728143173037,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$554:C664)","v":98.862791417703377},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,97.713797948465228,1.8548945975092215,22.842435265176228,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,12.216377915421633,13.370266538574539,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,206.88743665906614,175.0285916183677,0.30448352902552878,20.02928062724601,0.98060812578434042,0.31607501932381882,null,0,22.842435265176228,null,22.842435265176228,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$554:C665)","v":98.852532547442323},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,97.693440907225963,1.8537688565781272,22.822128182588102,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,12.136893709563315,13.295094143348805,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,206.85079398483546,174.99167871848331,0.30442820543081878,20.020582760663729,0.98043438020563356,0.31602042673464098,null,0,22.822128182588102,null,22.822128182588102,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$554:C666)","v":98.842275099298803},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,97.673088107036961,1.8526423301454125,22.801806930446546,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,12.057909617106692,13.220344394073146,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,206.81415894449526,174.95477373146323,0.30437289062912598,20.011888322506962,0.98026065174597565,0.31596559859245599,null,0,22.801806930446546,null,22.801806930446546,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$554:C667)","v":98.832019073050887},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,97.652739547014662,1.8515150201514476,22.781471543753611,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,11.979422587520991,13.146014914481668,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,206.77753153645511,174.91787665553142,0.30431758461938957,20.003197311540703,0.98008694040660727,0.31591053496888022,null,0,22.781471543753611,null,22.781471543753611,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$554:C668)","v":98.821764468476658},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,97.63239522627569,1.850386928534544,22.761122057474239,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,11.901429588305518,13.072103341668686,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,206.74091175912497,174.88098748891224,0.30426228740054895,19.994509726530254,0.97991324618876718,0.31585523593552678,null,0,22.761122057474239,null,22.761122057474239,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$554:C669)","v":98.811511285354243},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,97.612055143936885,1.8492580572309951,22.740758506536949,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,11.823927604887107,12.998607326013614,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,206.70429961091514,174.84410622983077,0.30420699897154374,19.985825566241431,0.9797395690936952,0.31579970156400905,null,0,22.740758506536949,null,22.740758506536949,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$554:C670)","v":98.801259523461781},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,97.591719299115226,1.8481284081750529,22.720380925833439,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,11.746913640517564,12.925524531106266,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,206.66769509023615,174.80723287651242,0.30415171933131357,19.977144829440476,0.97956590912262687,0.31574393192593786,null,0,22.720380925833439,null,22.720380925833439,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$554:C671)","v":98.791009182577483},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,97.571387690927907,1.8469979832989787,22.699989350219511,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,11.670384716172341,12.852852633672583,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,206.63109819549896,174.77036742718326,0.3040964484787983,19.968467514894115,0.97939226627680032,0.31568792709292898,null,0,22.699989350219511,null,22.699989350219511,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$554:C672)","v":98.780760262479589},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,97.55106031849229,1.8458667845329686,22.679583814513684,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,11.594337870448602,12.780589323500791,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,206.59450892511487,174.73350988006982,0.30404118641293787,19.959793621369471,0.97921864055745023,0.3156316871365914,null,0,22.679583814513684,null,22.679583814513684,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$554:C673)","v":98.770512762946353},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,97.530737180925939,1.8447348138052468,22.659164353498937,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,11.518770159465408,12.708732303367935,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,206.55792727749542,174.69666023339929,0.30398593313267236,19.951123147634348,0.97904503196581094,0.31557521212853867,null,0,22.659164353498937,null,22.659164353498937,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$554:C674)","v":98.760266683756115},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,97.510418277346574,1.8436020730419638,22.638731001920824,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,11.443678656762652,12.637279288966869,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,206.52135325105257,174.65981848539914,0.30393068863694211,19.942456092456638,0.9788714405031167,0.31551850214038041,null,0,22.638731001920824,null,22.638731001920824,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$554:C675)","v":98.750022024687183},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,97.490103606872125,1.8424685641672962,22.618283794489294,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,11.369060453202378,12.566228008833638,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,206.48478684419857,174.62298463429764,0.30387545292468737,19.933792454605054,0.97869786617059906,0.31546155724372782,null,0,22.618283794489294,null,22.618283794489294,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$554:C676)","v":98.739778785517942},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,97.469793168620697,1.8413342891033737,22.597822765877375,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,11.294912656869091,12.495576204275265,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,206.44822805534599,174.58615867832339,0.3038202259948487,19.92513223284854,0.97852430896949039,0.3154043775101899,null,0,22.597822765877375,null,22.597822765877375,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$554:C677)","v":98.729536966026842},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,97.449486961710562,1.8401992497703137,22.577347950721808,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,11.221232392971572,12.425321629297942,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,206.41167688290776,174.54934061570563,0.30376500784636679,19.916475425956548,0.97835076890102091,0.31534696301137505,null,0,22.577347950721808,null,22.577347950721808,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$554:C678)","v":98.719296565992309},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,97.429184985260207,1.8390634480862451,22.556859383623433,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,11.148016803745129,12.355462050535644,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,206.3751333252971,174.51253044467407,0.30370979847818236,19.907822032699045,0.97817724596641986,0.31528931381889463,null,0,22.556859383623433,null,22.556859383623433,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$554:C679)","v":98.709057585192838},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,97.408887238388274,1.8379268859672453,22.536357099146109,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,11.075263048353627,12.285995247179123,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,206.33859738092764,174.47572816345897,0.30365459788923643,19.899172051846364,0.97800374016691594,0.31523143000435416,null,0,22.536357099146109,null,22.536357099146109,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$554:C680)","v":98.698820023406981},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,97.388593720213606,1.8367895653274171,22.515841131818064,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,11.002968302793274,12.216919010905308,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,206.30206904821324,174.43893377029113,0.30359940607847002,19.890525482169409,0.97783025150373704,0.31517331163936319,null,0,22.515841131818064,null,22.515841131818064,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$554:C681)","v":98.68858388041329},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,97.368304429855229,{"$f":"V682*T682/3.413","v":1.8356514880788264},22.495311516130798,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$38)^B682","v":0},10.931129759795743,12.148231145807108,{"$f":"IF(J682<1, B682,N681)","v":10.666666666666673},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,206.26554832556815,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":174.40214726340179},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.3035442230448242},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":19.881882322439424},0.97765677997810918,0.31511495879552792,null,0,22.495311516130798,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":22.495311516130798},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$554:C682)","v":98.678349155990361},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},{"$f":"IF((F682+G682)=0,0,B682)","v":0},0,0,0,0,0,0,0]
[null,10.750000000000007,97.348019366432339,1.8345126561315439,22.474768286539792,{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,10.859744628732679,12.079929468323607,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":206.22903521140694},174.36536864102285,0.30348904878724042,19.873242571428221,{"$f":"(1-($H$34+273)/(C683+273))/(1-($H$34+273)/($H$17+273))","v":0.97748332559125917},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.31505637154445443},null,{"$f":"IF(X682>0,X682,IF(J683=0,0,B683))","v":0},{"$f":"IF(X682>0,Y682,E683)","v":22.474768286539792},null,22.474768286539792,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$554:C683)","v":98.668115849916845},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},0,{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":97.327738529064334},1.8333730713936354,{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":22.454211477464384},0,{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":10.788810135520345},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":12.012011807170634},10.833333333333341,{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,206.19252970414453,174.3285979013867,0.3034338833046602,19.864606227907984,0.97730988834441002,0.31499754995774998,null,0,22.454211477464384,null,22.454211477464384,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$554:C684)","v":98.657883961971407},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,97.307461916870778,1.8322327357711505,22.433641123287543,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,10.718323522524747,11.944476003271761,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,206.15603180219614,174.29183504272618,0.30337872659602505,19.855973290651377,0.97713646823878653,0.31493849410701907,null,0,22.433641123287543,null,22.433641123287543,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$554:C685)","v":98.647653491932758},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,97.287189528971425,1.8310916511681414,22.413057258356183,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,10.648282048467527,11.877319909689653,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,206.1195415039773,174.25508006327473,0.30332357866027676,19.847343758431577,0.9769630652756105,0.3148792040638656,null,0,22.413057258356183,null,22.413057258356183,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$554:C686)","v":98.637424439579675},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,97.266921364486223,1.8299498194866626,22.392459916981217,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,10.578682988332242,11.810541391557816,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,206.08305880790394,174.21833296126624,0.30326843949635718,19.838717630022046,0.97678967945610418,0.31481967989989679,null,0,22.392459916981217,null,22.392459916981217,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$554:C687)","v":98.627196804690911},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,97.246657422535279,1.8288072426267501,22.371849133437109,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,10.509523633270952,11.744138326012742,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,206.04658371239225,174.18159373493523,0.30321330910320837,19.830094904196955,0.97661631078148858,0.31475992168671191,null,0,22.371849133437109,null,22.371849133437109,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$554:C688)","v":98.616970587045316},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,97.226397702238913,1.8276639224864633,22.351224941962698,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,10.440801290511882,11.678108602126409,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,206.01011621585877,174.14486238251661,0.30315818747977236,19.821475579730674,0.97644295925298186,0.31469992949591774,null,0,22.351224941962698,null,22.351224941962698,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$554:C689)","v":98.60674578642174},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,97.206142202717615,1.8265198609618487,22.330587376760498,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,10.372513283266905,11.612450120839192,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,205.97365631672045,174.10813890224605,0.30310307462499159,19.812859655398313,0.97626962487180491,0.31463970339911362,null,0,22.330587376760498,null,22.330587376760498,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$554:C690)","v":98.596522402599078},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,97.185890923092046,1.8253750599469563,22.309936471997005,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,10.30465695064,11.547160794893118,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,205.93720401339442,174.07142329235941,0.30304797053780841,19.804247129975096,0.97609630763917388,0.31457924346790334,null,0,22.309936471997005,null,22.309936471997005,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$554:C691)","v":98.586300435356279},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,97.165643862483066,1.8242295213338484,22.289272261802878,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,10.237229647536131,11.482238548765528,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,205.90075930429825,174.03471555109337,0.30299287521716534,19.795638002237041,0.97592300755630612,0.31451854977388621,null,0,22.289272261802878,null,22.289272261802878,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$554:C692)","v":98.576079884472307},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,97.145401020011718,1.8230832470125757,22.268594780272473,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,10.17022874457037,11.417681318603085,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,205.86432218784984,173.99801567668496,0.30293778866200516,19.78703227096031,0.97574972462441689,0.31445762238866276,null,0,22.268594780272473,null,22.268594780272473,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$554:C693)","v":98.565860749726156},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,97.125162394799219,1.8219362388712306,22.247904061464808,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,10.103651627978136,11.353487052156169,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,205.82789266246732,173.9613236673718,0.30288271087127061,19.778429934921775,0.97557645884472088,0.31439646138383448,null,0,22.247904061464808,null,22.247904061464808,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$554:C694)","v":98.555643030896888},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,97.104927985966967,1.8207884987958769,22.227200139402335,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,10.037495699524962,11.289653708713644,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,205.79147072656929,173.92463952139207,0.30282764184390465,19.769830992898676,0.9754032102184329,0.31433506683099732,null,0,22.227200139402335,null,22.227200139402335,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$554:C695)","v":98.545426727763584},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,97.084697792636547,1.8196400286706158,22.206483048072094,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,9.9717583764178102,11.226179259037968,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,205.75505637857452,173.88796323698432,0.3027725815788504,19.761235443668596,0.97522997874676531,0.31427343880175285,null,0,22.206483048072094,null,22.206483048072094,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$554:C696)","v":98.535211840105347},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,97.064471813929742,1.8184908303775396,22.185752821424884,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,9.9064370912160076,11.163061685300704,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,205.71864961690227,173.85129481238778,0.30271753007505114,19.752643286009686,0.9750567644309287,0.31421157736769645,null,0,22.185752821424884,null,22.185752821424884,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$554:C697)","v":98.524998367701357},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,97.044250048968507,1.817340905796774,22.165009493376019,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,9.8415292917433668,11.100298981018359,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,205.68225043997205,173.81463424584226,0.30266248733145018,19.744054518700636,0.9748835672721351,0.31414948260042502,null,0,22.165009493376019,null,22.165009493376019,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$554:C698)","v":98.514786310330777},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,97.024032496874966,1.8161902568064499,22.144253097804842,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,9.7770324410002374,11.037889150988605,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,205.64585884620368,173.77798153558783,0.30260745334699102,19.735469140520394,0.97471038727159465,0.3140871545715363,null,0,22.144253097804842,null,22.144253097804842,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$554:C699)","v":98.504575667772855},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,97.003819156771442,1.8150388852827102,22.12348366855484,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,9.7129440170763282,10.975830211226855,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,205.60947483401733,173.74133667986527,0.30255242812061728,19.726887150248444,0.97453722443051549,0.31402459335262495,null,0,22.12348366855484,null,22.12348366855484,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$554:C700)","v":98.494366439806853},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,96.983610027780443,1.813886793099724,22.102701239433884,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,9.6492615130640313,10.91412018890318,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,205.57309840183353,173.70469967691591,0.3024974116512727,19.718308546664815,0.97436407875010567,0.31396179901528515,null,0,22.102701239433884,null,22.102701239433884,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$554:C701)","v":98.484158626212093},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,96.963405109024649,1.8127339821296644,22.081905844213829,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,9.5859824369719799,10.852757122279613,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,205.53672954807311,173.66807052498143,0.30244240393790134,19.709733328549731,0.97419095023157187,0.31389877163111174,null,0,22.081905844213829,null,22.081905844213829,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$554:C702)","v":98.473952226767878},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,96.943204399626936,1.8115804542427496,22.061097516631285,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,9.5231043116395764,10.791739060647769,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,205.50036827115721,173.63144922230427,0.30238740497944711,19.701161494684214,0.97401783887612081,0.31383551127169768,null,0,22.061097516631285,null,22.061097516631285,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$554:C703)","v":98.463747241253614},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,96.923007898710338,1.8104262113071981,22.040276290386792,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,9.4606246746512923,10.731064064266844,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,205.46401456950736,173.59483576712717,0.30233241477485417,19.692593043849513,0.97384474468495641,0.31377201800863486,null,0,22.040276290386792,null,22.040276290386792,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$554:C704)","v":98.453543669448692},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,96.902815605398104,1.8092712551892736,22.019442199145608,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,9.3985410782521548,10.670730204301941,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,205.42766844154534,173.55823015769354,0.30227743332306684,19.684027974827444,0.97367166765928281,0.3137082919135164,null,0,22.019442199145608,null,22.019442199145608,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$554:C705)","v":98.443341511132573},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,96.882627518813649,1.8081155877532313,21.998595276536776,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,9.3368510892629573,10.61073556276277,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,205.3913298856933,173.52163239224717,0.30222246062302954,19.675466286400081,0.97349860780030295,0.31364433305793193,null,0,21.998595276536776,null,21.998595276536776,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$554:C706)","v":98.433140766084719},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,96.862443638080563,1.8069592108613939,21.977735556154478,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,9.2755522889968987,10.551078232442652,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,205.35499890037374,173.48504246903255,0.30216749667368697,19.666907977350178,0.97332556510921953,0.31358014151347385,null,0,21.977735556154478,null,21.977735556154478,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$554:C707)","v":98.422941434084706},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,96.842263962322633,1.8058021263740716,21.956863071556576,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,9.2146422731755173,10.491756316857909,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,205.31867548400947,173.4484603862945,0.3021125414739837,19.658353046460803,0.97315253958723302,0.31351571735172901,null,0,21.956863071556576,null,21.956863071556576,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$554:C708)","v":98.412743514912037},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,96.822088490663816,1.8046443361496329,21.935977856265929,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,9.1541186518462361,10.43276793018757,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,205.2823596350236,173.41188614227852,0.30205759502286456,19.649801492515564,0.97297953123554293,0.31345106064428696,null,0,21.935977856265929,null,21.935977856265929,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$554:C709)","v":98.402547008346346},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,96.801917222228255,1.8034858420444706,21.915079943769733,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,9.0939790492995503,10.374111197213415,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,205.24605135183958,173.37531973523048,0.30200265731927456,19.641253314298439,0.97280654005534872,0.31338617146273678,null,0,21.915079943769733,null,21.915079943769733,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$554:C710)","v":98.39235191416725},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,96.781750156140291,1.802326645913003,21.894169367519602,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,9.0342211039869778,10.315784253260375,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,205.20975063288125,173.33876116339698,0.30194772836215883,19.632708510593943,0.97263356604784834,0.31332104987866416,null,0,21.894169367519602,null,21.894169367519602,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$554:C711)","v":98.382158232154424},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,96.761587291524421,1.8011667496076766,21.873246160931537,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,8.9748424684394053,10.257785244137242,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,205.17345747657271,173.3022104250249,0.3018928081504626,19.624167080186936,0.97246060921423927,0.31325569596365471,null,0,21.873246160931537,null,21.873246160931537,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$554:C712)","v":98.371965962087572},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,96.741428627505357,1.800006154978999,21.852310357386592,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,8.9158408091862054,10.200112326077733,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,205.13717188133839,173.26566751836177,0.30183789668313121,19.615629021862816,0.9722876695557171,0.31319010978929634,null,0,21.852310357386592,null,21.852310357386592,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$554:C713)","v":98.361775103746439},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,96.721274163207951,1.7988448638754777,21.831361990229745,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,8.8572138066740269,10.142763665681876,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,205.10089384560305,173.22913244165557,0.30178299395911018,19.60709433440735,0.97211474707347756,0.31312429142717124,null,0,21.831361990229745,null,21.831361990229745,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$554:C714)","v":98.3515856569108},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,96.701123897757284,1.7976828781436971,21.810401092771251,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,8.7989591551870738,10.085737439857722,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,205.06462336779185,173.19260519315498,0.30172809997734512,19.598563016606931,0.97194184176871334,0.31305824094886453,null,0,21.810401092771251,null,21.810401092771251,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$554:C715)","v":98.341397621360471},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,96.680977830278579,1.7965201996282421,21.789427698285337,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,8.741074562766741,10.0290318357634,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,205.02836044633017,173.15608577110888,0.30167321473678177,19.590035067248152,0.97176895364261939,0.31299195842595784,null,0,21.789427698285337,null,21.789427698285337,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$554:C716)","v":98.331210996875299},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,96.66083595989727,1.7953568301717713,21.768441840011455,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,8.6835577511327244,9.9726450507494757,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,204.99210507964384,173.11957417376703,0.30161833823636613,19.581510485118287,0.97159608269638609,0.31292544393003402,null,0,21.768441840011455,null,21.768441840011455,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$554:C717)","v":98.321025783235186},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,96.640698285738949,1.7941927716149608,21.747443551153303,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,8.6264064556036697,9.9165752923016495,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,204.95585726615886,173.08307039937938,0.30156347047504423,19.572989269004808,0.97142322893120558,0.31285869753267459,null,0,21.747443551153303,null,21.747443551153303,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$554:C718)","v":98.310841980220061},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,96.620564806929423,1.7930280257965605,21.726432864879833,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,8.5696184250190726,9.8608207779837809,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,204.9196170043017,173.04657444619664,0.30150861145176205,19.564471417695984,0.97125039234826815,0.31279171930546018,null,0,21.726432864879833,null,21.726432864879833,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$554:C719)","v":98.300659587609871},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,96.600435522594637,1.7918625945533067,21.705409814323666,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,8.513191421660558,9.8053797353812193,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,204.88338429249907,173.01008631246984,0.30145376116546613,19.555956929980084,0.97107757294876196,0.31272450931996726,null,0,21.705409814323666,null,21.705409814323666,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$554:C720)","v":98.290478605184646},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,96.580310431860767,1.7906964797200642,21.684374432583688,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,8.457123221175264,9.7502504020444523,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,204.84715912917812,172.97360599645077,0.30139891961510279,19.547445804646316,0.97090477073387638,0.31265706764777806,null,0,21.684374432583688,null,21.684374432583688,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$554:C721)","v":98.280299032724386},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,96.560189533854128,1.7895296831296781,21.66332675272232,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,8.4014116124975509,9.6954310254330931,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,204.81094151276616,172.93713349639148,0.30134408679961855,19.538938040483998,0.97073198570479813,0.3125893943604674,null,0,21.66332675272232,null,21.66332675272232,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$554:C722)","v":98.270120870009194},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,96.540072827701238,1.7883622066130767,21.64226680776742,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,8.3460543977729635,9.6409198628601587,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,204.77473144169096,172.90066881054463,0.30128926271796008,19.530433636282964,0.97055921786271382,0.31252148952961412,null,0,21.64226680776742,null,21.64226680776742,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$554:C723)","v":98.259944116819142},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,96.519960312528795,1.7871940519992289,21.621194630711507,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,8.2910493922815629,9.58671518143667,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,204.73852891438057,172.86421193716353,0.30123444736907434,19.521932590833586,0.97038646720880772,0.31245335322679296,null,0,21.621194630711507,null,21.621194630711507,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$554:C724)","v":98.249768772934402},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,96.499851987463686,1.7860252211151522,21.600110254511897,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,8.2363944243620484,9.5328152580165693,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,204.70233392926338,172.82776287450181,0.30117964075190823,19.513434902926605,0.97021373374426523,0.31238498552357824,null,0,21.600110254511897,null,21.600110254511897,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$554:C725)","v":98.239594838135162},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,96.479747851632965,1.7848557157859284,21.579013712090969,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,8.1820873353363428,9.4792183791419333,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,204.66614648476806,172.79132162081368,0.30112484286540869,19.504940571353217,0.97004101747026938,0.31231638649154525,null,0,21.579013712090969,null,21.579013712090969,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$554:C726)","v":98.229422312201635},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,96.459647904163873,1.7836855378346783,21.557905036335761,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,8.1281259794343494,9.4259228409885196,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,204.62996657932371,172.75488817435394,0.30107005370852319,19.496449594905101,0.96986831838800169,0.31224755620226496,null,0,21.557905036335761,null,21.557905036335761,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$554:C727)","v":98.219251194914065},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,96.439552144183835,1.7825146890825929,21.536784260098472,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,8.0745082237194605,9.3729269493115819,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,204.59379421135964,172.71846253337776,0.30101527328019889,19.487961972374308,0.96969563649864421,0.31217849472731096,null,0,21.536784260098472,null,21.536784260098472,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$554:C728)","v":98.209081486052753},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,96.419460570820462,1.7813431713489183,21.515651416196228,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,8.0212319480142114,9.320229019392027,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,204.55762937930558,172.68204469614102,0.30096050157938342,19.479477702553453,0.96952297180337721,0.31210920213825349,null,0,21.515651416196228,null,21.515651416196228,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$554:C729)","v":98.198913185398027},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,96.399373183201533,1.7801709864509705,21.49450653741134,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,7.9682950448265242,9.2678273759828453,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,204.5214720815915,172.6456346608999,0.30090573860502418,19.470996784235552,0.96935032430338053,0.31203967850666459,null,0,21.49450653741134,null,21.49450653741134,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$554:C730)","v":98.188746292730244},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,96.379289980455027,1.7789981362040945,21.473349656490555,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,7.9156954192759956,9.2157203532558647,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,204.4853223166478,172.60923242591124,0.30085098435606905,19.462519216214019,0.96917769399983145,0.31196992390411044,null,0,21.473349656490555,null,21.473349656490555,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$554:C731)","v":98.178580807829817},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,96.359210961709095,1.7778246224217245,21.45218080614616,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,7.8634309890212881,9.1639062947487986,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,204.44918008290512,172.57283798943237,0.30079623883146595,19.454044997282722,0.96900508089390791,0.31189993840216079,null,0,21.45218080614616,null,21.45218080614616,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$554:C732)","v":98.16841673047719},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,96.339136126092072,1.7766504469153579,21.43100001905551,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,7.8114996841873117,9.1123835533125668,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,204.41304537879446,172.53645134972106,0.3007415020301627,19.445574126236068,0.96883248498678665,0.31182972207238308,null,0,21.43100001905551,null,21.43100001905551,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$554:C733)","v":98.158254060452819},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,96.319065472732461,1.7754756114945414,21.409807327860761,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,7.7598994472929341,9.061150491058962,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,204.37691820274716,172.50007250503572,0.30068677395110766,19.437106601868805,0.9686599062796426,0.31175927498634243,null,0,21.409807327860761,null,21.409807327860761,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$554:C734)","v":98.148092797537245},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,96.298999000758968,1.7743001179669045,21.38860276516948,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,7.7086282331793674,9.0102054793085529,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,204.34079855319487,172.46370145363514,0.30063205459324888,19.428642422976196,0.96848734477365062,0.31168859721560505,null,0,21.38860276516948,null,21.38860276516948,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$554:C735)","v":98.137932941510996},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,96.278936709300467,1.7731239681381192,21.367386363553933,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,7.6576840089385163,8.9595468985389388,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,204.30468642856957,172.4273381937787,0.30057734395553493,19.42018158835387,0.96831480046998397,0.31161768883173269,null,0,21.367386363553933,null,21.367386363553933,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$554:C736)","v":98.127774492154643},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,96.258878597486031,1.771947163811975,21.346158155552438,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,7.6070647538424305,8.9091731383332355,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,204.26858182730359,172.39098272372635,0.30052264203691426,19.411724096798054,0.96814227336981551,0.31154654990629221,null,0,21.346158155552438,null,21.346158155552438,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$554:C737)","v":98.11761744924884},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,96.238824664444891,1.7707697067902743,21.324918173667434,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,7.5567684592720052,8.8590825973289054,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,204.23248474782955,172.35463504173836,0.30046794883633549,19.40326994710523,0.96796976347431574,0.31147518051084244,null,0,21.324918173667434,null,21.324918173667434,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$554:C738)","v":98.107461812574229},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,96.218774909306461,1.7695915988729332,21.303666450367373,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,7.5067931286474243,8.8092736831668361,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,204.19639518858037,172.31829514607566,0.30041326435274746,19.394819138072421,0.96779727078465672,0.31140358071694685,null,0,21.303666450367373,null,21.303666450367373,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$554:C739)","v":98.097307581911494},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,96.198729331200354,1.7684128418579113,21.282403018085397,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,7.4571367773578601,8.7597448124407276,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,204.16031314798937,172.28196303499968,0.30035858858509906,19.386371668497134,0.96762479530200629,0.31133175059616203,null,0,21.282403018085397,null,21.282403018085397,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$554:C740)","v":98.08715475704139},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,96.178687929256355,1.7672334375412828,21.261127909220619,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,7.4077974326924743,8.7104944106467492,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,204.12423862449018,172.24563870677238,0.30030392153233931,19.3779275371773,0.9674523370275343,0.31125969022005079,null,0,21.261127909220619,null,21.261127909220619,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$554:C741)","v":98.077003337744657},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,96.158650702604419,1.7660533877171583,21.239841156136755,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,7.3587731337708906,8.6615209121334971,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,204.08817161651669,172.20932215965612,0.30024926319341738,19.369486742911249,0.96727989596240838,0.31118739966016862,null,0,21.239841156136755,null,21.239841156136755,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$554:C742)","v":98.066853323802107},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,96.138617650374712,1.7648726941777371,21.218542791163046,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,7.3100619314748325,8.6128227600522074,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,204.05211212250322,172.17301339191388,0.30019461356728266,19.36104928449771,0.96710747210779469,0.31111487898807266,null,0,21.218542791163046,null,21.218542791163046,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$554:C743)","v":98.056704714994595},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,96.118588771697546,1.7636913587133105,21.197232846594297,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,7.261661888379864,8.5643984063072818,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,204.01606014088432,172.13671240180915,0.30013997265288445,19.352615160736065,0.96693506546485841,0.31104212827531785,null,0,21.197232846594297,null,21.197232846594297,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$554:C744)","v":98.046557511102975},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,96.098564065703442,1.7625093831122409,21.175911354690527,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,7.2135710786873544,8.5162463115070661,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,203.98001567009493,172.10041918760581,0.30008534044917246,19.344184370425836,0.96676267603476507,0.31096914759346123,null,0,21.175911354690527,null,21.175911354690527,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$554:C745)","v":98.036411711908173},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,96.078543531523081,{"$f":"V746*T746/3.413","v":1.7613267691609713},21.154578347677131,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$38)^B746","v":0},7.1657875881570039,8.4683649449149119,{"$f":"IF(J746<1, B746,N745)","v":16.000000000000043},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,203.94397870857028,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":172.06413374756841},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.30003071695509625},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":19.335756912367287},0.96659030381867828,0.31089593701405377,null,0,21.154578347677131,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":21.154578347677131},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$554:C746)","v":98.026267317191156},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},{"$f":"IF((F746+G746)=0,0,B746)","v":0},0,0,0,0,0,0,0]
[null,16.083333333333375,96.058527168287341,1.7601435186440375,21.133233857745104,{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,7.1183095140397752,8.4207527844005146,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":203.90794925474594},172.02785607996191,0.29997610216960563,19.327332785361023,{"$f":"(1-($H$34+273)/(C747+273))/(1-($H$34+273)/($H$17+273))","v":0.96641794881775989},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.31082249660864864},null,{"$f":"IF(X746>0,X746,IF(J747=0,0,B747))","v":0},{"$f":"IF(X746>0,Y746,E747)","v":21.133233857745104},null,21.133233857745104,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$554:C747)","v":98.016124326732879},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},0,{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":96.038514975127285},1.7589596333440563,{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":21.111877917050812},0,{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":7.0711349650110398},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":8.3734083163915294},16.166666666666707,{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,203.87192730705786,171.99158618305185,0.29992149609165064,19.318911988208015,0.96624561103317208,0.31074882644879842,null,0,21.111877917050812,null,21.111877917050812,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$554:C748)","v":98.005982740314394},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,96.018506951174132,1.7577751150417009,21.090510557715575,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,7.0242620611040429,8.3263300358254533,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,203.83591286394218,171.95532405510414,0.29986689872018141,19.310494519709607,0.96607329046607626,0.31067492660605062,null,0,21.090510557715575,null,21.090510557715575,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$554:C749)","v":97.995842557716742},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,95.9985030955593,1.7565899655157817,21.069131811827106,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,6.9776889336443517,8.2795164461017805,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,203.79990592383547,171.91906969438531,0.29981231005414788,19.302080378667881,0.96590098711763106,0.31060079715195549,null,0,21.069131811827106,null,21.069131811827106,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$554:C750)","v":97.985703778721017},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,95.978503407414394,1.7554041865431693,21.047741711438114,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,6.93141372518373,8.2329660590344282,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,203.76390648517466,171.88282309916252,0.29975773009250067,19.293669563885146,0.96572870098899644,0.31052643815806058,null,0,21.047741711438114,null,21.047741711438114,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$554:C751)","v":97.97556640310836},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,95.958507885871185,1.7542177798988348,21.026340288567063,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,6.885434589435099,8.1866773948044198,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,203.72791454639687,171.84658426770312,0.29970315883419008,19.285262074164166,0.96555643208132913,0.31045184969591394,null,0,21.026340288567063,null,21.026340288567063,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$554:C752)","v":97.965430430659936},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,95.938516530061619,1.7530307473558322,21.004927575197826,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,6.8397496912074969,8.140648981912852,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,203.69193010593966,171.81035319827527,0.29964859627816676,19.276857908308187,0.96538418039578677,0.31037703183706017,null,0,21.004927575197826,null,21.004927575197826,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$554:C753)","v":97.955295861156955},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,95.918529339117853,1.7518430906853104,20.983503603279893,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,6.794357206341588,8.0948793571341113,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,203.65595316224088,171.77412988914742,0.29959404242338139,19.268457065120884,0.96521194593352444,0.31030198465304332,null,0,20.983503603279893,null,20.983503603279893,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$554:C754)","v":97.945162694380642},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,95.898546312172201,1.7506548116565173,20.962068404728498,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,6.7492553216454958,8.0493670654693563,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,203.61998371373869,171.73791433858869,0.29953949726878482,19.260059543406413,0.96503972869569732,0.31022670821540632,null,0,20.962068404728498,null,20.962068404728498,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$554:C755)","v":97.935030930112276},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,95.87856744835716,1.7494659120367952,20.94062201142448,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,6.7044422348309229,8.0041106601002685,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,203.58402175887161,171.70170654486864,0.29948496081332804,19.251665341969328,0.9648675286834596,0.31015120259569151,null,0,20.94062201142448,null,20.94062201142448,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$554:C756)","v":97.924900568133197},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,95.858592746805414,1.7482763935915901,20.919164455214457,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,6.6599161544497214,7.9591087023430598,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,203.54806729607847,171.66550650625734,0.29943043305596218,19.243274459614611,0.96469534589796413,0.31007546786544127,null,0,20.919164455214457,null,20.919164455214457,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$554:C757)","v":97.914771608224726},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,95.838622206649831,1.7470862580844277,20.897695767910434,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,6.6156752998306407,7.9143597616027286,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,203.51212032379843,171.6293142210254,0.29937591399563851,19.234886895147724,0.96452318034036233,0.30999950409619276,null,0,20.897695767910434,null,20.897695767910434,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$554:C758)","v":97.904644050168258},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,95.818655827023449,1.7458955072769571,20.876215981290542,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,6.571717901016787,7.8698624153275905,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,203.47618084047093,171.59312968744385,0.29932140363130821,19.226502647374645,0.96435103201180583,0.30992331135948498,null,0,20.876215981290542,null,20.876215981290542,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$554:C759)","v":97.894517893745231},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,95.798693607059477,1.7447041429289136,20.854725127098405,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,6.5280421987030044,7.8256152489640529,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,203.4402488445358,171.55695290378426,0.29926690196192296,19.218121715101546,0.96417890091344405,0.30984688972685687,null,0,20.854725127098405,null,20.854725127098405,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$554:C760)","v":97.884393138737096},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,95.778735545891337,1.7435121667981384,20.83322323704347,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,6.4846464441739071,7.7816168559116452,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,203.40432433443314,171.52078386831877,0.29921240898643425,19.209744097135285,0.96400678704642628,0.30977023926984271,null,0,20.83322323704347,null,20.83322323704347,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$554:C761)","v":97.874269784925346},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,95.758781642652608,1.7423195806405805,20.811710342801064,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,6.4415288992421731,7.7378658374783065,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,203.36840730860342,171.48462257932002,0.29915792470379388,19.201369792283117,0.96383469041190062,0.309693360059977,null,0,20.811710342801064,null,20.811710342801064,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$554:C762)","v":97.864147832091504},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,95.738831896477052,1.7411263862103008,20.790186476012437,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,6.3986878361871842,7.6943608028359201,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,203.33249776548743,171.44846903506104,0.29910344911295361,19.192998799352665,0.96366261101101369,0.30961625216879513,null,0,20.790186476012437,null,20.790186476012437,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$554:C763)","v":97.854027280017149},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,95.718886306498618,1.7399325852594481,20.768651668284349,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,6.3561215376938627,7.6511003689761017,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,203.29659570352624,171.41232323381547,0.29904898221286558,19.184631117152009,0.96349054884491225,0.30953891566782754,null,0,20.768651668284349,null,20.768651668284349,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$554:C764)","v":97.843908128483875},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,95.698944871851424,1.7387381795382901,20.747105951189653,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,6.3138282967921633,7.6080831606662258,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,203.2607011211613,171.37618517385744,0.29899452400248183,19.176266744489681,0.96331850391474039,0.30946135062860525,null,0,20.747105951189653,null,20.747105951189653,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$554:C765)","v":97.83379037727336},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,95.679007591669787,1.7375431707952147,20.725549356267251,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,6.271806416796716,7.5653078104057192,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,203.22481401683436,171.34005485346162,0.2989400744807546,19.167905680174755,0.96314647622164307,0.30938355712265803,null,0,20.725549356267251,null,20.725549356267251,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$554:C766)","v":97.823674026167225},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,95.659074465088182,1.7363475607767067,20.703981915021757,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,6.2300542112467117,7.5227729583825846,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,203.18893438898746,171.30393227090303,0.29888563364663634,19.159547923016476,0.96297446576676315,0.30930553522151621,null,0,20.703981915021757,null,20.703981915021757,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$554:C767)","v":97.813559074947236},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,95.63914549124128,1.735151351227372,20.682403658923853,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,6.1885700038463343,7.4804772524301661,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,203.15306223606305,171.26781742445741,0.29883120149907944,19.151193471824882,0.96280247255124229,0.30922728499670454,null,0,20.682403658923853,null,20.682403658923853,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$554:C768)","v":97.803445523395112},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,95.619220669263939,1.7339545438899222,20.660814619410075,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,6.1473521284053705,7.4384193479841763,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,203.11719755650384,171.23171031240088,0.29877677803703662,19.142842325410186,0.9626304965762229,0.30914880651974946,null,0,20.660814619410075,null,20.660814619410075,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$554:C769)","v":97.793333371292661},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,95.599299998291173,1.7327571405051958,20.639214827883173,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,6.1063989287803055,7.3965979080399409,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,203.08134034875286,171.19561093301002,0.29872236325946061,19.134494482583079,0.96245853784284385,0.30907009986217732,null,0,20.639214827883173,null,20.639214827883173,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$554:C770)","v":97.783222618421689},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,95.579383477458194,1.7315591428121346,20.617604315711667,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,6.0657087588155285,7.3550116031099053,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,203.04549061125348,171.15951928456201,0.2986679571653042,19.126149942154854,0.96228659635224534,0.30899116509550822,null,0,20.617604315711667,null,20.617604315711667,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$554:C771)","v":97.773113264564074},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,95.559471105900386,1.7303605525478221,20.595983114230563,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,6.0252799822851975,7.3136591111813649,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,203.00964834244942,171.12343536533453,0.2986135597535205,19.117808702937054,0.96211467210556512,0.30891200229126808,null,0,20.595983114230563,null,20.595983114230563,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$554:C772)","v":97.763005309501679},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,95.539562882753316,1.7291613714474239,20.574351254740272,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,5.9851109728349172,7.2725391176744427,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,202.9738135407847,171.08735917360571,0.29855917102306267,19.109470763741712,0.96194276510394039,0.30883261152097413,null,0,20.574351254740272,null,20.574351254740272,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$554:C773)","v":97.752898753016467},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,95.519658807152737,1.7279616012442678,20.552708768508047,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,5.9452001139244661,7.2316503154002936,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,202.93798620470366,171.05129070765423,0.29850479097288385,19.101136123381451,0.96177087534850703,0.30875299285614705,null,0,20.552708768508047,null,20.552708768508047,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$554:C774)","v":97.742793594890387},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,95.499758878234573,1.7267612436697601,20.531055686766479,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,5.9055457987700084,7.1909914045195595,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,202.90216633265098,171.0152299657592,0.29845041960193752,19.092804780669042,0.96159900284040123,0.30867314636830306,null,0,20.531055686766479,null,20.531055686766479,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$554:C775)","v":97.732689834905443},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,95.479863095134931,1.7255603004534816,20.509392040715248,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,5.8661464302875563,7.1505610925010359,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,202.86635392307161,170.97917694620028,0.29839605690917709,19.084476734417962,0.96142714758075742,0.30859307212896164,null,0,20.509392040715248,null,20.509392040715248,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$554:C776)","v":97.722587472843699},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,95.459971456990104,1.7243587733231003,20.487717861519499,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,5.8270004210357884,7.1103580940805911,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,202.83054897441093,170.94313164725773,0.29834170289355633,19.076151983441974,0.96125530957070826,0.3085127702096368,null,0,20.487717861519499,null,20.487717861519499,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$554:C777)","v":97.712486508487203},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,95.440083962936555,1.7231566640044209,20.466033180310788,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,5.7881061931599245,7.0703811312203042,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,202.79475148511455,170.90709406721211,0.29828735755402891,19.067830526555355,0.96108348881138639,0.30843224068184166,null,0,20.466033180310788,null,20.466033180310788,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$554:C778)","v":97.702386941618087},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,95.420200612110946,1.7219539742213854,20.444338028187062,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,5.7494621783356452,7.0306289330678418,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,202.75896145362844,170.87106420434463,0.29823302088954873,19.059512362572775,0.96091168530392335,0.30835148361709025,null,0,20.444338028187062,null,20.444338028187062,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$554:C779)","v":97.6922887720185},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,95.400321403650082,1.720750705696056,20.422632436212361,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,5.7110668177132418,6.9911002359160497,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,202.7231788783989,170.835042056937,0.29817869289906984,19.051197490309363,0.96073989904944956,0.30827049908689347,null,0,20.422632436212361,null,20.422632436212361,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$554:C780)","v":97.682191999470618},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,95.38044633669098,1.7195468601486099,20.400916435416711,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,5.6729185618621392,6.9517937831627874,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,202.68740375787249,170.79902762327129,0.29812437358154631,19.042885908580644,0.9605681300490938,0.3081892871627584,null,0,20.400916435416711,null,20.400916435416711,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$554:C781)","v":97.672096623756673},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,95.360575410370828,1.7183424392973963,20.379190056797185,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,5.6350158707160647,6.9127083252709856,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,202.65163609049623,170.76302090163028,0.29807006293593241,19.034577616202739,0.96039637830398572,0.30810784791619555,null,0,20.379190056797185,null,20.379190056797185,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$554:C782)","v":97.662002644658912},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,95.340708623826998,1.7171374448588685,20.357453331316641,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,5.5973572135178493,6.8738426197288893,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,202.61587587471735,170.72702189029712,0.2980157609611826,19.026272611991971,0.96022464381525208,0.30802618141871241,null,0,20.357453331316641,null,20.357453331316641,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$554:C783)","v":97.65191006195964},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,95.320845976197035,1.7159318785476168,20.335706289904316,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,5.5599410687651236,6.8351954310106269,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,202.5801231089834,170.69103058755542,0.29796146765625137,19.017970894765199,0.96005292658401931,0.30794428774181387,null,0,20.335706289904316,null,20.335706289904316,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$554:C784)","v":97.641818875441189},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,95.300987466618651,1.7147257420763746,20.313948963455992,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,5.522765924156114,6.7967655305368675,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,202.54437779174231,170.6550469916894,0.29790718302009328,19.009672463339797,0.95988122661141373,0.30786216695700341,null,0,20.313948963455992,null,20.313948963455992,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$554:C785)","v":97.631729084885919},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,95.281133094229773,1.7135190371560114,20.292181382833789,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,5.4858302765357054,6.758551696635795,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,202.50863992144232,170.61907110098372,0.29785290705166317,19.001377316533478,0.95970954389855867,0.30777981913578417,null,0,20.292181382833789,null,20.292181382833789,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$554:C786)","v":97.621640690076248},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,95.261282858168471,1.7123117654955384,20.270403578866315,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,5.4491326318418825,6.7205527145042669,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,202.472909496532,170.58310291372359,0.29779863974991588,18.993085453164468,0.9595378784465789,0.30769724434965751,null,0,20.270403578866315,null,20.270403578866315,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$554:C787)","v":97.611553690794594},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,95.241436757573013,1.7111039288021055,20.24861558234862,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,5.4126715050524261,6.6827673761691972,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,202.43718651546016,170.54714242819463,0.29774438111380641,18.984796872051334,0.95936623025659684,0.30761444267012406,null,0,20.24861558234862,null,20.24861558234862,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$554:C788)","v":97.601468086823431},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,95.22159479158185,1.7098955287809929,20.226817424042011,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,5.3764454201318728,6.6451944804491561,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,202.40147097667608,170.51118964268309,0.29769013114229004,18.976511572013152,0.95919459932973383,0.30753141416868018,null,0,20.226817424042011,null,20.226817424042011,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$554:C789)","v":97.591383877945304},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,95.201756959333608,1.7086865671356382,20.205009134674555,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,5.3404529099789544,6.607832832916178,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,202.36576287862923,170.47524455547557,0.29763588983432182,18.968229551869427,0.95902298566711008,0.30744815891682314,null,0,20.205009134674555,null,20.205009134674555,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$554:C790)","v":97.581301063942718},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,95.181923259967078,1.7074770455676247,20.183190744940873,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,5.3046925163741507,6.5706812458578012,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,202.33006221976947,170.43930716485926,0.29758165718885721,18.959950810440063,0.9588513892698467,0.3073646769860498,null,0,20.183190744940873,null,20.183190744940873,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$554:C791)","v":97.571219644598273},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,95.162093692621255,1.7062669657766698,20.161362285501944,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,5.2691627899275417,6.5337385382393043,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,202.29436899854699,170.40337746912181,0.29752743320485175,18.951675346545386,0.95867981013906123,0.30728096844785341,null,0,20.161362285501944,null,20.161362285501944,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$554:C792)","v":97.561139619694615},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,95.142268256435287,1.7050563294606491,20.139523786985485,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,5.2338622900271004,6.4970035356661615,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,202.25868321341224,170.36745546655146,0.29747321788126102,18.943403159006323,0.95850824827587133,0.30719703337372511,null,0,20.139523786985485,null,20.139523786985485,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$554:C793)","v":97.551060989014374},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,95.122446950548522,1.7038451383155842,20.117675279985804,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,5.1987895847871473,6.460475070346714,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,202.22300486281608,170.33154115543678,0.29741901121704084,18.935134246643941,0.95833670368139456,0.3071128718351589,null,0,20.117675279985804,null,20.117675279985804,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$554:C794)","v":97.540983752340239},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,95.102629774100492,1.7026333940356264,20.095816795063463,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,5.1639432509970469,6.4241519810550418,20.083333333333318,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,202.18733394520962,170.29563453406701,0.29736481321114705,18.926868608279989,0.95816517635674636,0.30702848390363952,null,0,20.095816795063463,null,20.095816795063463,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$554:C795)","v":97.530907909454953},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,95.082816726230888,1.7014210983131222,20.073948362746457,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,5.1293218740705795,6.3880331130940498,20.16666666666665,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,202.15167045904434,170.2597356007318,0.29731062386253565,18.918606242736587,0.95799366630304117,0.30694386965065917,null,0,20.073948362746457,null,20.073948362746457,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$554:C796)","v":97.520833460141262},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,95.063007806079582,1.7002082528385292,20.052070013528706,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,5.0949240479949154,6.3521173182587596,20.249999999999982,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,202.11601440277198,170.22384435372126,0.2972564431701627,18.910347148836252,0.95782217352139332,0.30685902914770163,null,0,20.052070013528706,null,20.052070013528706,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$554:C797)","v":97.510760404181994},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,95.043203012786648,1.698994859300482,20.030181777871263,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,5.060748375280574,6.3164034547998131,20.333333333333314,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,202.08036577484469,170.18796079132608,0.29720227113298459,18.902091325401926,0.95765069801291636,0.30677396246625338,null,0,20.030181777871263,null,20.030181777871263,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$554:C798)","v":97.500688741359966},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,95.023402345492315,1.6977809193857636,20.008283686201764,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,5.0267934669112098,6.2808903873871706,20.416666666666647,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,202.04472457371492,170.15208491183745,0.29714810774995759,18.893838771257066,0.95747923977872063,0.3066886696777969,null,0,20.008283686201764,null,20.008283686201764,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$554:C799)","v":97.490618471458077},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,95.003605803336995,1.6965664347793128,19.986375768914591,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,4.9930579422938752,6.2455769870740223,20.499999999999979,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,202.00909079783534,170.11621671354695,0.29709395302003822,18.885589485225438,0.95730779881991823,0.30660315085381484,null,0,19.986375768914591,null,19.986375768914591,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$554:C800)","v":97.480549594259202},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,94.983813385461303,1.6953514071642277,19.964458056370908,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,4.9595404292095262,6.2104621312608996,20.583333333333311,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,201.97346444565909,170.0803561947468,0.29703980694218313,18.877343466131379,0.95713637513761884,0.30651740606578626,null,0,19.964458056370908,null,19.964458056370908,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$554:C801)","v":97.470482109546296},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,94.964025091005993,1.6941358382217662,19.942530578898683,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,4.9262395637638043,6.1755447036599858,20.666666666666643,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,201.93784551563954,170.04450335372957,0.29698566951534899,18.869100712799565,0.95696496873293113,0.3064314353851903,null,0,19.942530578898683,null,19.942530578898683,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$554:C802)","v":97.460416017102361},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,94.944240919112033,1.6929197296313458,19.920593366792708,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,4.8931539903381065,6.1408235942596345,20.749999999999975,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,201.9022340062304,170.00865818878842,0.29693154073849271,18.860861224055128,0.95679357960696343,0.30634523888350385,null,0,19.920593366792708,null,19.920593366792708,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$554:C803)","v":97.450351316710396},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,94.924460868920548,1.6917030830705468,19.898646450314615,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,4.8602823615409161,6.1062976992890761,20.833333333333307,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,201.86662991588571,169.97282069821696,0.29687742061057121,18.852624998723627,0.95662220776082318,0.3062588166322025,null,0,19.898646450314615,null,19.898646450314615,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$554:C804)","v":97.440288008153473},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,94.90468493957286,1.6904859002151238,19.876689859693094,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,4.8276233381594755,6.0719659211833354,20.916666666666639,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,201.83103324305989,169.93699088030945,0.29682330913054172,18.844392035631159,0.95645085319561529,0.30617216870276037,null,0,19.876689859693094,null,19.876689859693094,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$554:C805)","v":97.430226091214664},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,94.88491313021045,1.6892681827389773,19.854723625123412,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,4.7951755891115484,6.0378271685483371,20.999999999999972,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,201.79544398620754,169.90116873336035,0.29676920629736142,18.836162333603994,0.95627951591244631,0.30608529516665084,null,0,19.854723625123412,null,19.854723625123412,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$554:C806)","v":97.420165565677109},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,94.865145439974981,1.6880499323141875,19.832747776767988,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,4.7629377913977278,6.0038803561262135,21.083333333333304,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,201.75986214378369,169.86535425566487,0.29671511210998758,18.827935891469195,0.95610819591241869,0.30599819609534218,null,0,19.832747776767988,null,19.832747776767988,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$554:C807)","v":97.410106431323939},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,94.845381868008317,1.6868311506109965,19.810762344756078,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,4.7309086300537837,5.9701244047608002,21.166666666666636,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,201.7242877142437,169.82954744551861,0.29666102656737775,18.819712708053942,0.95593689319663677,0.30591087156030505,null,0,19.810762344756078,null,19.810762344756078,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$554:C808)","v":97.400048687938394},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,94.825622413452479,1.6856118392978108,19.788767359183836,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,4.6990867981033828,5.9365582413633335,21.249999999999968,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,201.68872069604319,169.79374830121762,0.29660694966848961,18.811492782185894,0.9557656077662029,0.30582332163300707,null,0,19.788767359183836,null,19.788767359183836,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$554:C809)","v":97.389992335303688},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,94.805867075449669,{"$f":"V810*T810/3.413","v":1.6843920000412376},19.766762850114965,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$38)^B810","v":0},4.6674709965112129,5.9031807988783367,{"$f":"IF(J810<1, B810,N809)","v":21.3333333333333},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,201.65316108763815,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":169.75795682105863},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.29655288141228076},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":18.803276112693425},0.9555943396222174,0.30573554638491496,null,0,19.766762850114965,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":19.766762850114965},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$554:C810)","v":97.379937373203092},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},{"$f":"IF((F810+G810)=0,0,B810)","v":0},0,0,0,0,0,0,0]
[null,21.416666666666632,94.786115853142277,1.683171634506007,19.744748847579288,{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,4.6360599341358819,5.8699910162496982,21.416666666666632,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":201.61760888748483},169.72217300333861,0.29649882179770898,18.795062698405019,{"$f":"(1-($H$34+273)/(C811+273))/(1-($H$34+273)/($H$17+273))","v":0.95542308876578075},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.3056475458874901},null,{"$f":"IF(X810>0,X810,IF(J811=0,0,B811))","v":0},{"$f":"IF(X810>0,Y810,E811)","v":19.744748847579288},null,19.744748847579288,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$554:C811)","v":97.369883801419903},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},0,{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":94.766368745672864},1.6819507443550576,{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":19.722725381574314},0,{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":4.6048523276837905},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":5.8369878383869418},21.499999999999964,{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,201.58206409403988,169.68639684635517,0.29644477082373233,18.786852538149645,0.95525185519799272,0.30555932021219795,null,0,19.722725381574314,null,19.722725381574314,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$554:C812)","v":97.359831619737491},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,94.746625752184173,1.680729331249496,19.700692482064525,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,4.5738469016627352,5.8041702161316868,21.583333333333297,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,201.54652670576024,169.65062834840646,0.29639072848930897,18.77864563075687,0.95508063891995076,0.30547086943049834,null,0,19.700692482064525,null,19.700692482064525,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$554:C813)","v":97.349780827939213},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,94.726886871819133,1.6795073968485967,19.678650178981343,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,4.543042388335925,5.7715371062242902,21.666666666666629,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,201.51099672110317,169.61486750779105,0.29633669479339703,18.770441975056542,0.95490943993275301,0.30538219361385033,null,0,19.678650178981343,null,19.678650178981343,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$554:C814)","v":97.33973142580848},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,94.70715210372083,1.6782849428098172,19.656598502223389,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,4.5124375276763402,5.7390874712706905,21.749999999999961,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,201.47547413852624,169.57911432280798,0.29628266973495487,18.762241569878967,0.9547382582374957,0.30529329283371209,null,0,19.656598502223389,null,19.656598502223389,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$554:C815)","v":97.329683413128762},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,94.687421447032548,1.6770619707887879,19.634537481656373,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,4.4820310673212544,5.7068202797094214,21.833333333333293,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,201.43995895648732,169.54336879175679,0.29622865331294085,18.754044414054931,0.95456709383527338,0.3052041671615382,null,0,19.634537481656373,null,19.634537481656373,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$554:C816)","v":97.319636789683528},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,94.667694900897743,1.6758384824393366,19.612467147113442,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,4.4518217625271284,5.6747345057788223,21.916666666666625,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,201.40445117344467,169.50763091293754,0.29617464552631356,18.745850506415593,0.95439594672718153,0.30511481666878559,null,0,19.612467147113442,null,19.612467147113442,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$554:C817)","v":97.309591555256318},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,94.647972464460054,1.6746144794134508,19.590387528394579,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,4.4218083761245399,5.6428291294844328,21.999999999999957,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,201.36895078785685,169.47190068465085,0.29612064637403185,18.737659845792592,0.9542248169143126,0.3050252414269049,null,0,19.590387528394579,null,19.590387528394579,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$554:C818)","v":97.299547709630673},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,94.628254136863291,1.6733899633613052,19.568298655267057,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,4.3919896784736077,5.6111031365665589,22.08333333333329,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,201.33345779818265,169.43617810519768,0.29606665585505437,18.729472431017939,0.95405370439775983,0.30493544150734675,null,0,19.568298655267057,null,19.568298655267057,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$554:C819)","v":97.289505252590189},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,94.608539917251434,1.6721649359312785,19.546200557465738,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,4.3623644474196448,5.5795555184680428,22.166666666666622,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,201.29797220288131,169.4004631728796,0.29601267396834002,18.721288260924155,0.95388260917861467,0.30484541698156237,null,0,19.546200557465738,null,19.546200557465738,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$554:C820)","v":97.279464183918506},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,94.588829804768665,1.6709393987699035,19.524093264692205,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,4.3329314682487841,5.5481852723021854,22.249999999999954,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,201.26249400041235,169.36475588599865,0.29595870071284802,18.71310733434413,0.95371153125796704,0.30475516792099672,null,0,19.524093264692205,null,19.524093264692205,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$554:C821)","v":97.269424503399293},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,94.569123798559332,1.669713353521912,19.501976806615524,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,4.3036895336442447,5.5169914008208796,22.333333333333286,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,201.22702318923552,169.32905624285723,0.29590473608753748,18.704929650111097,0.95354047063690617,0.30466469439709642,null,0,19.501976806615524,null,19.501976806615524,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$554:C822)","v":97.259386210816245},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,94.549421897767957,1.6684868018302508,19.47985121287261,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,4.2746374436427335,5.4859729123828993,22.416666666666618,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,201.19155976781107,169.29336424175852,0.29585078009136762,18.696755207059027,0.95336942731652197,0.30457399648130651,null,0,19.47985121287261,null,19.47985121287261,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$554:C823)","v":97.249349305953103},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,94.529724101539259,1.6672597453360072,19.457716513066785,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,4.2457740055907189,5.4551288209223809,22.49999999999995,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,201.15610373459941,169.25767988100591,0.29579683272329799,18.688584004021919,0.95319840129790145,0.30448307424506782,null,0,19.457716513066785,null,19.457716513066785,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$554:C824)","v":97.239313788593648},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,94.5100304090181,1.6660321856785074,19.435572736769636,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,4.217098034101662,5.4244581459174688,22.583333333333282,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,201.12065508806131,169.22200315890342,0.29574289398228798,18.68041603983454,0.95302739258213087,0.30439192775982254,null,0,19.435572736769636,null,19.435572736769636,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$554:C825)","v":97.229279658521691},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,94.490340819349555,1.6648041244952214,19.413419913519249,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,4.1886083510127117,5.3939599123591551,22.666666666666615,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,201.08521382665793,169.18633407375546,0.29568896386729737,18.67225131333177,0.95285640117029602,0.30430055709700765,null,0,19.413419913519249,null,19.413419913519249,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$554:C826)","v":97.219246915521055},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,94.470655331678856,1.6635755634218647,19.391258072822069,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,4.1603037853424265,5.3636331507202764,22.749999999999947,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,201.04977994885067,169.15067262386711,0.29563504237728588,18.664089823349286,0.95268542706348158,0.30420896232806177,null,0,19.391258072822069,null,19.391258072822069,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$554:C827)","v":97.20921555937565},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,94.450973945151418,1.6623465040923016,19.369087244151139,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,4.1321831732479595,5.3334768969246973,22.833333333333279,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,201.01435345310128,169.11501880754372,0.2955811295112134,18.655931568722878,0.95251447026277103,0.30411714352441849,null,0,19.369087244151139,null,19.369087244151139,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$554:C828)","v":97.199185589869373},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,94.431296658912842,1.6611169481386237,19.346907456947534,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,4.1042453579831744,5.3034901923166613,22.916666666666611,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,200.97893433787186,169.07937262309136,0.29552722526804004,18.647776548288931,0.95234353076924805,0.30402510075751255,null,0,19.346907456947534,null,19.346907456947534,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$554:C829)","v":97.189157006786189},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,94.4116234721089,1.6598868971910965,19.324718740619389,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,4.076489189856483,5.2736720836303155,22.999999999999943,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,200.94352260162475,169.04373406881632,0.29547332964672579,18.639624760884146,0.95217260858399344,0.30393283409877458,null,0,19.324718740619389,null,19.324718740619389,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$554:C830)","v":97.179129809910094},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,94.391954383885547,1.6586563528782086,19.302521124542771,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,4.0489135261893212,5.2440216229594059,23.083333333333275,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,200.90811824282272,169.00810314302564,0.29541944264623105,18.631476205345791,0.95200170370808856,0.30384034361963536,null,0,19.302521124542771,null,19.302521124542771,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$554:C831)","v":97.169103999025126},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,94.372289393388897,1.6574253168266253,19.280314638060879,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,4.0215172312745002,5.214537867727147,23.166666666666607,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,200.87272125992874,168.97247984402665,0.29536556426551608,18.623330880511418,0.95183081614261267,0.30374762939152211,null,0,19.280314638060879,null,19.280314638060879,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$554:C832)","v":97.159079573915307},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,94.352628499765274,1.6561937906612401,19.25809931048493,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,3.9942991763351579,5.1852198806562519,23.24999999999994,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,200.83733165140623,168.93686417012734,0.2953116945035415,18.615188785219146,0.95165994588864544,0.30365469148586277,null,0,19.25809931048493,null,19.25809931048493,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$554:C833)","v":97.149056534364775},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,94.33297170216116,1.6549617760051205,19.235875171093213,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,3.9672582394835603,5.1560667297391438,23.333333333333272,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,200.80194941571884,168.90125611963603,0.29525783335926781,18.607049918307439,0.95148909294726391,0.30356152997407942,null,0,19.235875171093213,null,19.235875171093213,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$554:C834)","v":97.139034880157638},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,94.313318999723208,1.6537292744795486,19.213642249131809,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,3.9403933056804812,5.1270774882083217,23.416666666666604,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,200.76657455133051,168.86565569086162,0.29520398083165583,18.598914278615126,0.95131825731954534,0.30346814492759544,null,0,19.213642249131809,null,19.213642249131809,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$554:C835)","v":97.129014611078091},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,94.293670391598269,1.6524962877040268,19.19140057381469,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,3.9137032666946898,5.0982512345069022,23.499999999999936,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,200.73120705670561,168.83006288211348,0.29515013691966641,18.590781864981579,0.95114743900656584,0.30337453641783296,null,0,19.19140057381469,null,19.19140057381469,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$554:C836)","v":97.118995726910327},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,94.274025876933351,1.65126281729625,19.169150174323235,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,3.887187021062545,5.0695870522593225,23.583333333333268,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,200.69584693030876,168.79447769170147,0.29509630162226042,18.582652676246653,0.9509766380094008,0.30328070451620898,null,0,19.169150174323235,null,19.169150174323235,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$554:C837)","v":97.10897822743857},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,94.25438545487566,1.6500288648721235,19.146891079806529,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,3.8608434740479867,5.0410840302422057,23.6666666666666,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,200.66049417060492,168.75890011793592,0.29504247493839914,18.574526711250343,0.95080585432912312,0.30318664929414346,null,0,19.146891079806529,null,19.146891079806529,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$554:C838)","v":97.098962112447126},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,94.234749124572559,1.6487944320457577,19.124623319381286,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,3.8346715376026781,5.0127412623554033,23.749999999999932,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,200.62514877605935,168.7233301591277,0.29498865686704362,18.566403968833441,0.9506350879668064,0.30309237082304774,null,0,19.124623319381286,null,19.124623319381286,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$554:C839)","v":97.088947381720274},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,94.215116885171597,1.6475595204294837,19.102346922132114,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,3.8086701303264432,4.9845578475931802,23.833333333333265,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,200.58981074513761,168.68776781358804,0.2949348474071552,18.558284447836854,0.95046433892352322,0.30299786917433824,null,0,19.102346922132114,null,19.102346922132114,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$554:C840)","v":97.078934035042408},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,94.195488735820518,1.6463241316338326,19.080061917111159,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,3.7828381774278057,4.9565328900155761,23.916666666666597,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,200.55448007630568,168.65221307962884,0.29488104655769548,18.550168147102113,0.95029360720034373,0.30290314441942401,null,0,19.080061917111159,null,19.080061917111159,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$554:C841)","v":97.068922072197878},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,94.175864675667214,1.6450882672675688,19.057768333338693,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,3.7571746106849435,4.9286654987199254,23.999999999999929,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,200.51915676802972,168.61666595556227,0.29482725431762585,18.542055065471061,0.95012289279833861,0.30280819662971759,null,0,19.057768333338693,null,19.057768333338693,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$554:C842)","v":97.058911492971134},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,94.156244703859784,1.6438519289376503,19.035466199802414,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,3.7316783684066128,4.9009547878125339,24.083333333333261,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,200.48384081877634,168.58112643970128,0.29477347068590815,18.533945201786111,0.94995219571857736,0.30271302587662346,null,0,19.035466199802414,null,19.035466199802414,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$554:C843)","v":97.048902297146611},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,94.136628819546473,1.6426151182492579,19.013155545457948,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,3.7063483953935328,4.8733998763805157,24.166666666666593,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,200.44853222701238,168.54559453035895,0.29471969566150408,18.525838554889845,0.9497815159621269,0.30261763223154958,null,0,19.013155545457948,null,19.013155545457948,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$554:C844)","v":97.038894484508802},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,94.117017021875725,1.6413778368057967,18.990836399228904,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,3.6811836428998967,4.8459998884637923,24.249999999999925,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,200.41323099120504,168.51007022584915,0.29466592924337559,18.517735123625584,0.94961085353005603,0.3025220157658981,null,0,18.990836399228904,null,18.990836399228904,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$554:C845)","v":97.028888054842255},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,94.097409309996166,1.6401400862088926,18.968508790006773,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,3.6561830685950865,4.818753953027243,24.333333333333258,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,200.37793710982183,168.47455352448605,0.29461217143048479,18.509634906836794,0.94944020842343058,0.30242617655107418,null,0,18.968508790006773,null,18.968508790006773,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$554:C846)","v":97.018883007931521},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,94.077805683056582,1.6389018680583769,18.946172746650689,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,3.6313456365255665,4.7916612039330166,24.41666666666659,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,200.34265058133059,168.43904442458447,0.29455842222179379,18.50153790336762,0.94926958064331468,0.30233011465847426,null,0,18.946172746650689,null,18.946172746650689,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$554:C847)","v":97.008879343561205},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,94.05820614020594,1.6376631839523081,18.923828297987811,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,3.6066703170771262,4.7647207799129969,24.499999999999922,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,200.30737140419942,168.40354292445943,0.29450468161626481,18.493444112062349,0.94909897019077405,0.3022338301594984,null,0,18.923828297987811,null,18.923828297987811,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$554:C848)","v":96.998877061515927},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,94.038610680593393,1.636424035486975,18.901475472813367,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,3.5821560869372675,4.7379318245414268,24.583333333333254,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,200.27209957689684,168.36804902242679,0.29445094961286039,18.485353531765981,0.94892837706687105,0.30213732312554137,null,0,18.901475472813367,null,18.901475472813367,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$554:C849)","v":96.988876161580379},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,94.019019303368268,1.6351844242568954,18.879114299890638,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,3.5578019290577965,4.7112934862076727,24.666666666666586,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,200.23683509789163,168.33256271680267,0.29439722621054298,18.47726616132374,0.94875780127266962,0.30204059362800023,null,0,18.879114299890638,null,18.879114299890638,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$554:C850)","v":96.978876643539252},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,93.999432007680056,1.6339443518547809,18.856744807950328,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,3.5336068326175223,4.6848049180891653,24.749999999999918,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,200.20157796565283,168.29708400590363,0.29434351140827508,18.469181999581309,0.94858724280922935,0.30194364173826366,null,0,18.856744807950328,null,18.856744807950328,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$554:C851)","v":96.968878507177308},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,93.979848792678453,1.6327038198716166,18.834367025691989,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,3.5095697929855447,4.6584652781244706,24.83333333333325,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,200.16632817864996,168.26161288804698,0.29428980520501968,18.461101045384936,0.94841670167761116,0.30184646752772465,null,0,18.834367025691989,null,18.834367025691989,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$554:C852)","v":96.958881752279325},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,93.960269657513308,1.6314628298965717,18.811980981782426,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,3.4856898116841948,4.6322737289865232,24.916666666666583,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,200.13108573535268,168.2261493615502,0.2942361075997395,18.453023297581041,0.94824617787887544,0.3017490710677701,null,0,18.811980981782426,null,18.811980981782426,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$554:C853)","v":96.948886378630093},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,93.940694601334656,1.6302213835170778,18.789586704857086,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,3.4619658963527415,4.6062294380560092,24.999999999999915,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,200.09585063423111,168.19069342473148,0.29418241859139754,18.444948755016696,0.94807567141407989,0.30165145242978741,null,0,18.789586704857086,null,18.789586704857086,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$554:C854)","v":96.938892386014487},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,93.921123623292701,1.6289794823187764,18.767184223519145,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,3.4383970607108827,4.5803315773948956,25.083333333333247,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,200.06062287375559,168.15524507590939,0.29412873817895696,18.436877416539318,0.94790518228428178,0.30155361168515948,null,0,18.767184223519145,null,18.767184223519145,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$554:C855)","v":96.928899774217399},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,93.901556722537848,1.6277371278855561,18.744773566340143,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,3.4149823245227262,4.5545793237201124,25.166666666666579,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,200.02540245239686,168.11980431340302,0.29407506636138092,18.428809280996745,0.9477347104905387,0.30145554890526971,null,0,18.744773566340143,null,18.744773566340143,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$554:C856)","v":96.918908543023733},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,93.881993898220642,1.6264943217995258,18.722354761859513,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,3.3917207135607792,4.5289718583773793,25.249999999999911,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,199.99018936862589,168.08437113553191,0.29402140313763275,18.420744347237189,0.94756425603390548,0.30135726416149816,null,0,18.722354761859513,null,18.722354761859513,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$554:C857)","v":96.90891869221845},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,93.862435149491844,1.6252510656410313,18.699927838584905,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,3.3686112595702915,4.5035083673151837,25.333333333333243,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,199.95498362091405,168.04894554061607,0.29396774850667601,18.412682614109286,0.94739381891543684,0.30125875752522308,null,0,18.699927838584905,null,18.699927838584905,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$554:C858)","v":96.898930221586554},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,93.842880475502369,1.6240073609886752,18.677492824992498,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,3.3456530002337916,4.478188041058897,25.416666666666575,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,199.91978520773301,168.01352752697616,0.29391410246747424,18.40462408046227,0.94722339913618703,0.30116002906782169,null,0,18.677492824992498,null,18.677492824992498,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$554:C859)","v":96.888943130913077},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,93.823329875403303,1.6227632094192717,18.655049749526228,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,3.322844979135644,4.4530100746850483,25.499999999999908,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,199.88459412755469,167.97811709293299,0.29386046501899094,18.396568745145601,0.94705299669720822,0.30106107886066769,null,0,18.655049749526228,null,18.655049749526228,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$554:C860)","v":96.878957419983081},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,93.803783348345931,1.6215186125078704,18.632598640598182,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,3.3001862457270112,4.4279736677957295,25.58333333333324,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,199.84941037885142,167.94271423680817,0.29380683616019015,18.388516607009166,0.94688261159955178,0.30096190697513198,null,0,18.632598640598182,null,18.632598640598182,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$554:C861)","v":96.868973088581669},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,93.784240893481694,1.6202735718277901,18.610139526589258,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,3.2776758552910663,4.4030780244931567,25.666666666666572,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,199.81423396009578,167.90731895692363,0.29375321589003578,18.380467664903364,0.94671224384426966,0.30086251348258725,null,0,18.610139526589258,null,18.610139526589258,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$554:C862)","v":96.858990136493958},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,93.76470250996222,1.619028088950569,18.587672435848191,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,3.255312868908117,4.3783223533543643,25.749999999999904,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,199.77906486976073,167.87193125160186,0.29369960420749175,18.372421917679048,0.94654189343241046,0.30076289845439974,null,0,18.587672435848191,null,18.587672435848191,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$554:C863)","v":96.849008563505137},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,93.745168196939304,1.6177821654459972,18.56519739669222,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,3.23309635342122,4.3537058674060516,25.833333333333236,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,199.74390310631949,167.83655111916573,0.29364600111152223,18.364379364187386,0.94637156036502368,0.30066306196193698,null,0,18.56519739669222,null,18.56519739669222,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$554:C864)","v":96.839028369400424},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,93.725637953564942,1.616535802882096,18.542714437406651,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,3.2110253814017966,4.329227784099559,25.916666666666568,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,199.70874866824562,167.80117855793867,0.29359240660109154,18.356340003279968,0.94620124464315758,0.30056300407656189,null,0,18.542714437406651,null,18.542714437406651,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$554:C865)","v":96.829049553965064},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,93.706111778991286,1.6152890028251521,18.520223586245514,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,3.1890990311156417,4.3048873252859936,25.999999999999901,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,199.67360155401306,167.76581356624467,0.29353882067516412,18.348303833808956,0.94603094626785789,0.30046272486963688,null,0,18.520223586245514,null,18.520223586245514,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$554:C866)","v":96.819072116984316},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,93.686589672370658,1.6140417668396845,18.497724871430954,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,3.1673163864889053,4.2806837171914944,26.083333333333233,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,199.63846176209591,167.73045614240795,0.29348524333270432,18.340270854626738,0.94586066524017143,0.30036222441252253,null,0,18.497724871430954,null,18.497724871430954,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$554:C867)","v":96.809096058243512},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,93.667071632855581,1.6127940964884542,18.475218321153392,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,3.1456765370744049,4.2566161903926316,26.166666666666565,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,199.60332929096879,167.69510628475345,0.29343167457267688,18.332241064586213,0.94569040156114326,0.30026150277657493,null,0,18.475218321153392,null,18.475218321153392,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$554:C868)","v":96.799121377527996},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,93.647557659598732,1.6115459933324936,18.452703963572063,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,3.1241785780181943,4.2326839797919469,26.249999999999897,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,199.56820413910646,167.65976399160647,0.29337811439404649,18.324214462540738,0.94552015523181676,0.30016056003315139,null,0,18.452703963572063,null,18.452703963572063,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$554:C869)","v":96.789148074623157},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,93.628047751752973,1.6102974589310655,18.430181826814298,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,3.1028216100261128,4.2088863245936334,26.333333333333229,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,199.5330863049841,167.62442926129287,0.29332456279577807,18.316191047344034,0.94534992625323522,0.30005939625360445,null,0,18.430181826814298,null,18.430181826814298,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$554:C870)","v":96.779176149314424},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,93.608541908471352,1.6090484948417012,18.407651938976194,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,3.0816047393307633,4.1852224682793473,26.416666666666561,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,199.49797578707717,167.58910209213889,0.29327101977683645,18.308170817850282,0.94517971462644079,0.29995801150928691,null,0,18.407651938976194,null,18.407651938976194,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$554:C871)","v":96.769205601387242},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,93.589040128907087,1.6077991026201663,18.385114328121972,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,3.0605270776584548,4.1616916585841608,26.499999999999893,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,199.4628725838615,167.55378248247138,0.29321748533618686,18.300153772914058,0.94500952035247465,0.29985640587154633,null,0,18.385114328121972,null,18.385114328121972,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$554:C872)","v":96.759236430627112},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,93.569542412213565,1.6065492838204931,18.362569022284617,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,3.0395877421965594,4.1382931474726483,26.583333333333226,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,199.42777669381314,167.51847043061753,0.29316395947279444,18.292139911390336,0.94483934343237719,0.29975457941173067,null,0,18.362569022284617,null,18.362569022284617,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$554:C873)","v":96.749268636819565},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,93.550048757544346,{"$f":"V874*T874/3.413","v":1.6052990399949649},18.34001604946554,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$38)^B874","v":0},3.0187858555608824,4.1150261911151036,{"$f":"IF(J874<1, B874,N873)","v":26.666666666666558},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,199.39268811540856,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":167.48316593490506},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.2931104421856246},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":18.284129232134489},0.9446691838671869,0.29965253220118537,null,0,18.34001604946554,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":18.34001604946554},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$554:C874)","v":96.739302219750172},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},{"$f":"IF((F874+G874)=0,0,B874)","v":0},0,0,0,0,0,0,0]
[null,26.74999999999989,93.530559164053187,1.6040483726941386,18.317455437635012,{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,2.9981205457633617,4.0918900498638955,26.74999999999989,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":199.35760684712449},167.44786899366227,0.29305693347364259,18.276121734002515,{"$f":"(1-($H$34+273)/(C875+273))/(1-($H$34+273)/($H$17+273))","v":0.94449904165794318},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.29955026431125331},null,{"$f":"IF(X874>0,X874,IF(J875=0,0,B875))","v":0},{"$f":"IF(X874>0,Y874,E875)","v":18.317455437635012},null,18.317455437635012,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$554:C875)","v":96.729337179204535},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},0,{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":93.511073630894003},1.6027972834668049,{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":18.294887214731475},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":2.9775909461797561},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":4.0688839882299588},26.833333333333222,{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,199.32253288743794,167.41257960521773,0.29300343333581397,18.268117415850583,0.94432891680568132,0.2994477758132747,null,0,18.294887214731475,null,18.294887214731475,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$554:C876)","v":96.719373514968268},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,93.491592157220893,1.601545773860017,18.272311408661984,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,2.957196195517716,4.0460072748594049,26.916666666666554,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,199.28746623482635,167.37729776790064,0.29294994177110462,18.260116276535257,0.94415880931143947,0.29934506677858852,null,0,18.272311408661984,null,18.272311408661984,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$554:C877)","v":96.709411226827072},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,93.47211474218814,1.6002938454191278,18.249728047302945,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,2.9369354377850789,4.0232591825102784,26.999999999999886,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,199.25240688776739,167.34202348004075,0.29289645877848003,18.252118314913929,0.94398871917625238,0.29924213727853205,null,0,18.249728047302945,null,18.249728047302945,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$554:C878)","v":96.699450314566647},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,93.452641384950184,1.5990414996876825,18.227137158498167,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,2.9168078222579159,4.0006389880294382,27.083333333333218,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,199.21735484473908,167.30675673996805,0.29284298435690637,18.24412352984379,0.94381864640115432,0.29913898738443745,null,0,18.227137158498167,null,18.227137158498167,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$554:C879)","v":96.689490777972736},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,93.433172084661649,1.5977887382075531,18.204538770061241,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,2.8968125034494636,3.9781459723295667,27.166666666666551,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,199.18231010421971,167.27149754601319,0.2927895185053494,18.23613192018297,0.94364859098717802,0.29903561716763805,null,0,18.204538770061241,null,18.204538770061241,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$554:C880)","v":96.679532616831096},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,93.413706840477346,1.5965355625188522,18.181932909774062,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,2.876948641078608,3.9557794203663104,27.249999999999883,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,199.14727266468796,167.23624589650726,0.2927360612227754,18.228143484789769,0.94347855293535721,0.29893202669946434,null,0,18.181932909774062,null,18.181932909774062,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$554:C881)","v":96.669575830927585},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,93.394245651552239,1.595281974159956,18.159319605387175,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,2.8572154000388501,3.9335386211155492,27.333333333333215,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,199.11224252462276,167.20100178978177,0.29268261250815047,18.220158222522997,0.94330853224672251,0.29882821605124277,null,0,18.159319605387175,null,18.159319605387175,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$554:C882)","v":96.659620420048014},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,93.374788517041495,1.5940279746675177,18.136698884620046,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,2.8376119503674349,3.9114228675507956,27.416666666666547,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,199.07721968250343,167.16576522416881,0.29262917236044117,18.21217613224178,0.94313852892230488,0.29872418529430089,null,0,18.136698884620046,null,18.136698884620046,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$554:C883)","v":96.6496663839783},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,93.355335436100447,1.5927735655764421,18.114070775160613,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,2.8181374672145476,3.8894314566207151,27.499999999999879,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,199.04220413680954,167.13053619800084,0.29257574077861376,18.204197212805809,0.94296854296313337,0.29861993449995844,null,0,18.114070775160613,null,18.114070775160613,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$554:C884)","v":96.639713722504354},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,93.335886407884587,1.5915187484199285,18.091435304666035,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,2.7987911308128703,3.8675636892267775,27.583333333333211,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,199.00719588602098,167.09531470961085,0.29252231776163484,18.196221463075062,0.94279857437023651,0.29851546373953958,null,0,18.091435304666035,null,18.091435304666035,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$554:C885)","v":96.629762435412118},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,93.316441431549606,1.5902635247294283,18.068792500761965,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,2.7795721264470932,3.8458188702010343,27.666666666666544,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,198.97219492861802,167.06010075733235,0.29246890330847125,18.188248881909999,0.94262862314464246,0.29841077308436159,null,0,18.068792500761965,null,18.068792500761965,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$554:C886)","v":96.619812522487607},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,93.297000506251365,1.5890078960346739,18.046142391043013,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,2.7604796444237776,3.8241963082840185,27.749999999999876,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,198.93720126308119,167.02489433949924,0.2924154974180897,18.180279468171477,0.94245868928737764,0.29830586260574138,null,0,18.046142391043013,null,18.046142391043013,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$554:C887)","v":96.609863983516846},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,93.277563631145895,1.5877518638636681,18.023485003072622,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,2.7415128800413107,3.8026953161027683,27.833333333333208,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,198.90221488789135,166.98969545444592,0.29236210008945707,18.17231322072081,0.94228877279946688,0.29820073237499223,null,0,18.023485003072622,null,18.023485003072622,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$554:C888)","v":96.599916818285891},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,93.258130805389399,1.5864954297426999,18.000820364383294,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,2.7226710335600823,3.7813152101489793,27.91666666666654,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,198.86723580152966,166.95450410050728,0.29230871132154052,18.164350138419593,0.94211887368193659,0.29809538246342931,null,0,18.000820364383294,null,18.000820364383294,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$554:C889)","v":96.589971026580841},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,93.238702028138277,1.5852385951963168,17.978148502476131,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,2.7039533101727322,3.7600553107572727,27.999999999999872,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,198.83226400247764,166.91932027601868,0.29225533111330704,18.156390220130078,0.94194899193580928,0.29798981294235849,null,0,17.978148502476131,null,17.978148502476131,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$554:C890)","v":96.580026608187836},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,93.219277298549073,1.5839813617473608,17.955469444821468,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,2.6853589199747341,3.7389149420835905,28.083333333333204,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,198.79729948921707,166.88414397931595,0.2922019594637239,18.148433464714742,0.94177912756210802,0.29788402388308921,null,0,17.955469444821468,null,17.955469444821468,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$554:C891)","v":96.570083562893046},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,93.199856615778543,1.5827237309169431,17.932783218858418,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,2.6668870779349882,3.7178934320837098,28.166666666666536,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,198.76234226023013,166.84897520873545,0.29214859637175872,18.14047987103649,0.94160928056185522,0.29777801535692688,null,0,17.932783218858418,null,17.932783218858418,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$554:C892)","v":96.560141890482683},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,93.180439978983586,1.5814657042244675,17.910089851995288,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,2.6485370038667111,3.6969901124918816,28.249999999999869,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,198.72739231399919,166.81381396261392,0.29209524183637869,18.132529437958766,0.9414394509360704,0.29767178743517458,null,0,17.910089851995288,null,17.910089851995288,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$554:C893)","v":96.550201590742972},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,93.161027387321298,1.5802072831875926,17.887389371608904,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,2.6303079223983366,3.6762043187995816,28.333333333333201,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,198.69244964900707,166.77866023928863,0.2920418958565516,18.124582164345298,0.94126963868577418,0.29756534018913033,null,0,17.887389371608904,null,17.887389371608904,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$554:C894)","v":96.540262663460211},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,93.141618839948933,1.5789484693223044,17.864681805045933,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,2.6121990629448737,3.6555353902343914,28.416666666666533,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,198.65751426373683,166.74351403709736,0.2919885584312451,18.116638049060327,0.9410998438119863,0.29745867369009665,null,0,17.864681805045933,null,17.864681805045933,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$554:C895)","v":96.530325108420726},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,93.122214336023944,1.5776892641428295,17.841967179621292,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,2.5942096596790098,3.6349826697389891,28.499999999999865,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,198.62258615667184,166.70837535437821,0.29193522955942697,18.108697090968434,0.94093006631572396,0.29735178800936646,null,0,17.841967179621292,null,17.841967179621292,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$554:C896)","v":96.520388925410813},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,93.102813874703941,1.5764296691617061,17.819245522619454,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,2.5763389515028003,3.6145455039502625,28.583333333333197,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,198.58766532629582,166.67324418946995,0.29188190924006524,18.100759288934654,0.94076030619800399,0.29724468321823483,null,0,17.819245522619454,null,17.819245522619454,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$554:C897)","v":96.510454114216898},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,93.083417455146702,1.5751696858897495,17.796516861293789,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,2.5585861820192379,3.5942232431785395,28.666666666666529,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,198.5527517710928,166.63812054071172,0.29182859747212792,18.092824641824478,0.94059056345984249,0.29713735938799185,null,0,17.796516861293789,null,17.796516861293789,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$554:C898)","v":96.500520674625406},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,93.064025076510205,1.5739093158360726,17.77378122286698,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,2.5409505995041415,3.5740152413869359,28.749999999999861,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,198.51784548954711,166.60300440644315,0.29177529425458321,18.084893148503681,0.94042083810225541,0.29702981658992922,null,0,17.77378122286698,null,17.77378122286698,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$554:C899)","v":96.490588606422762},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,93.044636737952601,1.5726485605080538,17.751038634530424,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,2.5234314568780638,3.5539208561708149,28.833333333333194,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,198.48294648014343,166.56789578500431,0.29172199958639944,18.076964807838579,0.94025113012625539,0.29692205489532958,null,0,17.751038634530424,null,17.751038634530424,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$554:C900)","v":96.480657909395475},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,93.025252438632194,1.5713874214114048,17.728289123445421,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,2.5060280116786156,3.533939448737367,28.916666666666526,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,198.44805474136669,166.53279467473578,0.29166871346654483,18.069039618695911,0.94008143953285717,0.29681407437548118,null,0,17.728289123445421,null,17.728289123445421,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$554:C901)","v":96.470728583330072},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,93.005872177707474,1.5701259000500771,17.705532716741558,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,2.4887395260325538,3.5140703838853047,28.999999999999858,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,198.4131702717022,166.49770107397865,0.29161543589398808,18.061117579942703,0.93991176632307138,0.29670587510166208,null,0,17.705532716741558,null,17.705532716741558,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$554:C902)","v":96.460800628013104},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,92.986495954337116,1.5688639979263694,17.682769441518595,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,2.4715652666285255,3.4943130299846668,29.08333333333319,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,198.37829306963553,166.46261498107438,0.29156216686769765,18.05319869044655,0.93974211049791057,0.29659745714515556,null,0,17.682769441518595,null,17.682769441518595,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$554:C903)","v":96.450874043231167},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,92.967123767679965,1.5676017165408356,17.65999932484479,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,2.454504504689468,3.4746667589567415,29.166666666666522,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,198.34342313365266,166.42753639436501,0.2915089063866424,18.045282949075357,0.93957247205838401,0.29648882057723669,null,0,17.65999932484479,null,17.65999932484479,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$554:C904)","v":96.4409488287709},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,92.947755616895023,1.5663390573923521,17.637222393758186,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,2.4375565159455883,3.4551309462540978,29.249999999999854,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,198.30856046223977,166.39246531219297,0.2914556544497911,18.037370354697487,0.93940285100550236,0.29637996546918249,null,0,17.637222393758186,null,17.637222393758186,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$554:C905)","v":96.431024984418983},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,92.928391501141505,1.565076021978058,17.614438675265454,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,2.4207205806071519,3.4357049708407335,29.333333333333186,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,198.27370505388345,166.35740173290122,0.29140241105611281,18.029460906181669,0.9392332473402728,0.29627089189226191,null,0,17.614438675265454,null,17.614438675265454,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$554:C906)","v":96.421102509962097},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,92.909031419578767,1.5638126117934341,17.591648196343371,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,2.4039959833378042,3.416388215172331,29.416666666666519,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,198.23885690707053,166.32234565483316,0.29134917620457645,18.021554602397146,0.93906366106370232,0.29616159991774782,null,0,17.591648196343371,null,17.591648196343371,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$554:C907)","v":96.411181405187008},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,92.889675371366351,1.5625488283322211,17.56885098393731,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,2.3873820132276253,3.3971800651766282,29.499999999999851,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,198.20401602028818,166.28729707633261,0.29129594989415131,18.013651442213416,0.93889409217679931,0.29605208961690577,null,0,17.56885098393731,null,17.56885098393731,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$554:C908)","v":96.401261669880455},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,92.870323355663984,1.5612846730865007,17.546047064962714,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,2.3708779637667567,3.3780799102338928,29.583333333333183,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,198.16918239202391,166.25225599574401,0.29124273212380664,18.005751424500602,0.93872454068056677,0.29594236106100302,null,0,17.546047064962714,null,17.546047064962714,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$554:C909)","v":96.391343303829288},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,92.850975371631549,1.560020147546628,17.523236466303899,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,2.3544831328188165,3.3590871431575176,29.666666666666515,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,198.13435602076552,166.21722241141205,0.29118952289251182,17.997854548128998,0.93855500657601099,0.29583241432130275,null,0,17.523236466303899,null,17.523236466303899,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$554:C910)","v":96.38142630682033},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,92.831631418429126,1.5587552532012656,17.500419214814649,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,2.338196822594707,3.340201160174709,29.749999999999847,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,198.09953690500117,166.18219632168214,0.29113632219923641,17.989960811969553,0.93838548986413539,0.29572224946906256,null,0,17.500419214814649,null,17.500419214814649,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$554:C911)","v":96.371510678640462},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,92.812291495216954,1.5574899915373908,17.477595337318327,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,2.3220183396265219,3.3214213609073067,29.833333333333179,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,198.06472504321925,166.14717772489996,0.29108313004295006,17.982070214893412,0.93821599054594185,0.29561186657554289,null,0,17.477595337318327,null,17.477595337318327,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$554:C912)","v":96.361596419076605},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,92.792955601155441,1.556224364040282,17.454764860607661,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,2.3059469947415425,3.3027471483526818,29.916666666666512,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,198.02992043390853,166.11216661941177,0.29102994642262237,17.974182755772347,0.938046508622432,0.2955012657119972,null,0,17.454764860607661,null,17.454764860607661,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$554:C913)","v":96.351683527915725},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,92.773623735405195,1.5549583721935201,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,2.2899821030364378,3.2841779288647741,29.999999999999844,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,197.9951230755581,166.07716300356429,0.29097677133722344,17.966298433478329,0.93787704409460704,0.29539044694967914,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$554:C914)","v":96.341772004944772},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,{"$f":"V915*T915/3.413","v":1.5536920174790136},17.431927811444766,{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,{"$f":"I915/(1+$H$38)^B915","v":0},0,0,30,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":197.96033296665729},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":166.04216687570459},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.29092360478572299},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":17.95841724688384},0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$554:C915)","v":96.331861849950798},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$554:C916)","v":96.322006296361749},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$554:C917)","v":96.31220489416603},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$554:C918)","v":96.302457198283733},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$554:C919)","v":96.292762768499145},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$554:C920)","v":96.283121169394576},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$554:C921)","v":96.273531970285148},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$554:C922)","v":96.263994745154633},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$554:C923)","v":96.254509072592384},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$554:C924)","v":96.245074535731291},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$554:C925)","v":96.235690722186646},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$554:C926)","v":96.226357223996132},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$554:C927)","v":96.217073637560645},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$554:C928)","v":96.207839563586148},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$554:C929)","v":96.198654607026413},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$554:C930)","v":96.189518377026673},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$554:C931)","v":96.180430486868204},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$554:C932)","v":96.171390553913724},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$554:C933)","v":96.162398199553749},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$554:C934)","v":96.153453049153683},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$554:C935)","v":96.144554732001765},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$554:C936)","v":96.13570288125797},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$554:C937)","v":96.126897133903455},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J938<1, B938,N937)","v":30},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":17.431927811444766},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$554:C938)","v":96.118137130691039},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},{"$f":"IF((F938+G938)=0,0,B938)","v":0},0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,{"$f":"(1-($H$34+273)/(C939+273))/(1-($H$34+273)/($H$17+273))","v":0.93770759696346639},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.29527941035984173},null,{"$f":"IF(X938>0,X938,IF(J939=0,0,B939))","v":0},{"$f":"IF(X938>0,Y938,E939)","v":17.431927811444766},null,17.431927811444766,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$554:C939)","v":96.109422516096302},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},0,{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":92.75429589712698},1.5536920174790136,{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":17.431927811444766},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},30,{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$554:C940)","v":96.100752938269508},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$554:C941)","v":96.092128048988201},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$554:C942)","v":96.08354750361066},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$554:C943)","v":96.075010961029932},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$554:C944)","v":96.066518083628637},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$554:C945)","v":96.05806853723449},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$554:C946)","v":96.049661991076448},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$554:C947)","v":96.041298117741547},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$554:C948)","v":96.032976593132389},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$554:C949)","v":96.024697096425299},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$554:C950)","v":96.016459310029077},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$554:C951)","v":96.008262919544393},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$554:C952)","v":96.000107613723785},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$554:C953)","v":95.991993084432295},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$554:C954)","v":95.983919026608575},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$554:C955)","v":95.975885138226772},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$554:C956)","v":95.967891120258784},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$554:C957)","v":95.959936676637156},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$554:C958)","v":95.952021514218615},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$554:C959)","v":95.94414534274793},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$554:C960)","v":95.936307874822575},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$554:C961)","v":95.92850882585762},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$554:C962)","v":95.920747914051432},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$554:C963)","v":95.913024860351612},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$554:C964)","v":95.905339388421609},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$554:C965)","v":95.897691224607783},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$554:C966)","v":95.890080097906861},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$554:C967)","v":95.882505739933947},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$554:C968)","v":95.874967884891035},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$554:C969)","v":95.867466269535825},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$554:C970)","v":95.860000633151145},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$554:C971)","v":95.852570717514723},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$554:C972)","v":95.845176266869402},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$554:C973)","v":95.83781702789382},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$554:C974)","v":95.830492749673468},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$554:C975)","v":95.823203183672163},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$554:C976)","v":95.815948083703958},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$554:C977)","v":95.808727205905427},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$554:C978)","v":95.801540308708297},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,{"$f":"V979*T979/3.413","v":1.5536920174790136},17.431927811444766,{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,{"$f":"I979/(1+$H$38)^B979","v":0},0,0,30,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":197.96033296665729},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":166.04216687570459},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.29092360478572299},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":17.95841724688384},0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$554:C979)","v":95.794387152812561},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$554:C980)","v":95.787267501159889},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$554:C981)","v":95.780181118907478},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$554:C982)","v":95.773127773402152},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$554:C983)","v":95.766107234154987},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$554:C984)","v":95.759119272816179},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$554:C985)","v":95.752163663150228},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$554:C986)","v":95.745240181011596},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$554:C987)","v":95.738348604320606},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$554:C988)","v":95.731488713039695},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$554:C989)","v":95.72466028914998},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$554:C990)","v":95.71786311662818},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$554:C991)","v":95.711096981423836},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$554:C992)","v":95.704361671436828},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$554:C993)","v":95.69765697649521},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$554:C994)","v":95.690982688333364},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$554:C995)","v":95.684338600570456},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$554:C996)","v":95.677724508689082},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$554:C997)","v":95.671140210014386},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$554:C998)","v":95.664585503693289},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$554:C999)","v":95.658060190674078},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$554:C1000)","v":95.651564073686274},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$554:C1001)","v":95.64509695722073},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J1002<1, B1002,N1001)","v":30},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":17.431927811444766},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$554:C1002)","v":95.638658647510042},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},{"$f":"IF((F1002+G1002)=0,0,B1002)","v":0},0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,{"$f":"(1-($H$34+273)/(C1003+273))/(1-($H$34+273)/($H$17+273))","v":0.93770759696346639},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.29527941035984173},null,{"$f":"IF(X1002>0,X1002,IF(J1003=0,0,B1003))","v":0},{"$f":"IF(X1002>0,Y1002,E1003)","v":17.431927811444766},null,17.431927811444766,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$554:C1003)","v":95.632248952509187},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},0,{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":92.75429589712698},1.5536920174790136,{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":17.431927811444766},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},30,{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$554:C1004)","v":95.6258676818764},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$554:C1005)","v":95.619514646954386},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$554:C1006)","v":95.613189660751672},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$554:C1007)","v":95.606892537924296},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$554:C1008)","v":95.600623094757708},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$554:C1009)","v":95.594381149148859},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$554:C1010)","v":95.588166520588629},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$554:C1011)","v":95.581979030144382},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$554:C1012)","v":95.575818500442821},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$554:C1013)","v":95.569684755653},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$554:C1014)","v":95.563577621469634},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$554:C1015)","v":95.557496925096601},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$554:C1016)","v":95.55144249523056},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$554:C1017)","v":95.545414162044992},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$554:C1018)","v":95.539411757174193},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$554:C1019)","v":95.533435113697692},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$554:C1020)","v":95.527484066124728},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$554:C1021)","v":95.521558450379004},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$554:C1022)","v":95.515658103783579},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$554:C1023)","v":95.509782865046006},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$554:C1024)","v":95.50393257424362},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$554:C1025)","v":95.498107072809049},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$554:C1026)","v":95.492306203515852},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$554:C1027)","v":95.48652981046439},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$554:C1028)","v":95.480777739067889},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$554:C1029)","v":95.475049836038593},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$554:C1030)","v":95.469345949374201},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$554:C1031)","v":95.463665928344383},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$554:C1032)","v":95.458009623477537},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$554:C1033)","v":95.45237688654764},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,92.75429589712698,1.5536920174790136,17.431927811444766,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,197.96033296665729,166.04216687570459,0.29092360478572299,17.95841724688384,0.93770759696346639,0.29527941035984173,null,0,17.431927811444766,null,17.431927811444766,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$554:C1034)","v":95.446767570561306},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":3486.3986768057166},{"$f":"SUM(M554:M1034)","v":3865.6904285672745},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir B2","index":26,"n_rows":800,"n_cols":66,"rows_kept":800,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Well Field Makeup (EGS only) - Binary Plant: Calculation Based on Subsurface HX Performance Over Time (Carslaw-Jaeger)"]
[]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"1. Thermal Drawdown is modeled here based on predicted reservoir performance.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1",null,null,null,"C0"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,null,null,null,8.0894106753999999]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,null,null,null,-24.113934501999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,null,null,null,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,null,null,null,1.7070951785999999E-2]
[]
[null,null,"MAKEUP CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T","h",null,null,null,"s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},null,null,null,{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,"A.","BINARY SYSTEM (Calculated Drawdown - ESG System)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"design",{"$f":"F27*1.8+32","v":209.52339614904486},{"$f":"R9*V15^6+S9*V15^5+T9*V15^4+U9*V15^3+V9*V15^2+W9*V15+AA9","v":177.68457701098529},null,null,null,{"$f":"R10*V15^6+S10*V15^5+T10*V15^4+U10*V15^3+V10*V15^2+W10*V15+AA10","v":0.30845618798994073}]
[]
[null,"Module inputs:",null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Initial Reservoir Temp","C",{"$f":"'Resource A1'!D17","v":100},null,{"$f":"F19","v":100}]
[null,null,null,"∆T in Production well","C",{"$f":"'Resource A1'!D39","v":1.3758910283084131},null,{"$f":"'Summary A1'!J56","v":0.55411091565070414},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,null,"F",{"$f":"F20*1.8","v":2.4766038509551436},null,{"$f":"F21","v":2.4766038509551436},null,null,null,null,null,null,null,null,null,"where"]
[{"$f":"'Input A1'!A75","v":1},null,null,"Tgf-Tr (EGS)","C",{"$f":"'Resource A1'!D25","v":0},null,{"$f":"F22","v":0},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"∆T in Injection well","C",{"$f":"F20*'Summary A1'!H111","v":0.68794551415420657},null,{"$f":"H20*'Summary A1'!J111","v":0.27705545782535207}]
[null,null,null,"SiO2","ppm",{"$f":" -0.0000001334837*F19^4 + 0.0000706584462*F19^3 - 0.0036294799613*F19^2 + 0.3672417729236*F19 + 4.205944351495","v":61.945398230854998},null,{"$f":" -0.0000001334837*H19^4 + 0.0000706584462*H19^3 - 0.0036294799613*H19^2 + 0.3672417729236*H19 + 4.205944351495","v":61.945398230854998}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" 0.0000000000249634*F24^4 - 0.00000000425191*F24^3 - 0.000119669*F24^2 + 0.307616*F24 - 0.294394","v":18.301160758277071},null,{"$f":" 0.0000000000249634*H24^4 - 0.00000000425191*H24^3 - 0.000119669*H24^2 + 0.307616*H24 - 0.294394","v":18.301160758277071}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H143","v":6814379.0098507684},null,{"$f":"'Summary A1'!J143","v":18038859.587689251}]
[null,null,null,"Plant Design Temp","C",{"$f":"'Resource A1'!D43","v":98.624108971691584},null,{"$f":"F27","v":98.624108971691584}]
[null,null,null,"delta T","C",{"$f":"F19-F27","v":1.3758910283084163},null,{"$f":"H19-H27","v":1.3758910283084163}]
[null,null,null,"2nd law efficiency@design",null,{"$f":"'Binary B1'!D63","v":0.32713964135377571},null,{"$f":"'Binary B1'!D151","v":0.32065383005880377}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":6.0530940369216273},null,{"$f":"((W15-W14)-(V14+460)*(AA15-AA14))/3.413","v":6.0530940369216273}]
[null,"[t]",null,"Design Plant Output","kW",{"$f":"F30*F29*F26/1000","v":13493.88109990739},null,{"$f":"H30*H29*H26/1000","v":35012.484590325854}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2'!G308","v":0.51272186282223031},null,{"$f":"'GF Pumping A2'!M308","v":0.58860416744427368},null,null,null,null,null,null,"Reference Scenario"]
[null,null,null,null,"kW",{"$f":"F32*F26/1000","v":3493.8810999073912},null,{"$f":"H32*H26/1000","v":10617.747929255986}]
[null,null,null,"Power Sales","kW",{"$f":"F31-F33","v":10000},null,{"$f":"H31-H33","v":24394.736661069866},null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[{"$f":"'Input A1'!A250","v":0},null,null,"Calc Max Temp Decline","C",{"$f":" 0.21*$F$19-12.2","v":8.8000000000000007},null,{"$f":" 0.21*$H$19-12.2","v":8.8000000000000007},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!T277","v":259200},null,"width","m",{"$f":"'Summary A1'!H185","v":" "},"m","kg/s",{"$f":"'Summary A1'!H134","v":40}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":8.8000000000000007},null,{"$f":"'Summary A1'!J179","v":8.8000000000000007},null,null,null,null,null,null,"Cp","J/kg-C",{"$f":"'Input A1'!T278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!T273","v":8},"T,avg","C",{"$f":"0.5*(F19+Geofluid!H92)","v":74.509325978438682}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F19-F20-F22-F36","v":89.824108971691587},null,{"$f":"H19-H20-H22-H36","v":90.645889084349292},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!T279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!H182","v":""},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X36^4 - 0.00000000006419*X36^3 + 0.00000001365689*X36^2 - 0.00000043857183*X36 +0.001003773308)","v":976.21137344845579}]
[null,null,null,"Calc Max Power Decline","kW",{"$f":"0.5*F34","v":5000},null,{"$f":"0.5*H34","v":12197.368330534933},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q35/(Q36*Q37)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!H184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X36^4 - 0.0000011433197*X36^3 + 0.00020328187235*X36^2 - 0.011554722573*X36 +4.301651536642)*1000","v":4163.4104749042071}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F34","v":5000},null,{"$f":"0.5*H34","v":12197.368330534933},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U38*U35","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X35/X37)/U36)*60*60*24","v":442.52711221132859}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"A,surface","sq m",{"$f":"U35*U37","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X39/U39","v":{"$error":"#VALUE!"}}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!W82*1000","v":300000},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U37/X40","v":{"$error":"#VALUE!"}}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F41/F31,0)","v":22},null,{"$f":"ROUNDDOWN(H41/H31,0)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q35*U40/(27*X37*X38*X39))^2)/Q38+X41","v":{"$error":"#VALUE!"}}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F43","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q35*U40)/(X38*X37*X39*(Q38*(X42-X41))^0.5)","v":{"$error":"#VALUE!"}}]
[null,null,null,"T/To,design",null,{"$f":"(F27+273)/(F43+273)","v":1.3131593956596876},null,{"$f":"(H27+273)/(H43+273)","v":1.3131593956596876},null,null,null,null,null,null,"Improved Scenario"]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F43+273)/(F19+273)","v":0.24128686327077753},null,{"$f":"1-(H43+273)/(H19+273)","v":0.24128686327077753}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,"Rock Properties",null,null,"Fracture ",null,null,null,"Flow"]
[null,"Module outputs",null,"dT,max (decline)","C",{"$f":"(F19+273)-(F43+273)/(1-F46*F45)","v":11.496575342465746},null,{"$f":"(H19+273)-(H43+273)/(1-H46*H45)","v":11.496575342465746},null,null,null,null,null,null,"k","J/m-day-C",{"$f":"'Input A1'!W277","v":259200},null,"width","m",{"$f":"'Summary A1'!J185","v":" "},"m","kg/s",{"$f":"'Summary A1'!J134","v":100}]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,"Cp","J/kg-C",{"$f":"'Input A1'!W278","v":950},null,"number of fractures",null,{"$f":"'Input A1'!W273","v":8},"T,avg","C",{"$f":"0.5*(H19+Geofluid!I92)","v":74.82013358789672}]
[null,null,null,"Relative Revenue",null,{"$f":"L426/M426","v":{"$error":"#VALUE!"}},null,{"$f":"L800/M800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"rho","kg/m^3",{"$f":"'Input A1'!W279","v":2600},null,"effective length",null,{"$f":"'Summary A1'!J182","v":" "},"rho","kg/m^3",{"$f":" 1/(0.00000000000013*X48^4 - 0.00000000006419*X48^3 + 0.00000001365689*X48^2 - 0.00000043857183*X48 +0.001003773308)","v":975.9911402370866}]
[null,null,null,"1st Replacement","yrs",{"$f":"N426","v":{"$error":"#VALUE!"}},null,{"$f":"N800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"alpha","m^2/day",{"$f":"Q47/(Q48*Q49)","v":0.10493927125506072},null,"aperture","m",{"$f":"'Summary A1'!J184","v":" "},"Cp","J/kg-C",{"$f":"(0.00000000217642*X48^4 - 0.0000011433197*X48^3 + 0.00020328187235*X48^2 - 0.011554722573*X48 +4.301651536642)*1000","v":4164.4372282277545}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I426","v":{"$error":"#VALUE!"}},null,{"$f":"I800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Well Dimensions",null,null,null,"A,cross","sq m",{"$f":"U50*U47","v":{"$error":"#VALUE!"}},"q/frcture","m^3/d",{"$f":"((X47/X49)/U48)*60*60*24","v":1106.5674220543106}]
[null,null,null,"Σ added reservoirs -discounted",null,{"$f":"K426","v":{"$error":"#VALUE!"}},null,{"$f":"K800","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"distance","m",{"$f":"'Input A1'!W248*1000","v":1000},null,"A,surface","sq m",{"$f":"U47*U49","v":{"$error":"#VALUE!"}},"V","m/d",{"$f":"X51/U51","v":{"$error":"#VALUE!"}}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O426","v":12.885634761890916},null,{"$f":"O800","v":12.885634761890916},null,null,null,null,null,null,null,null,null,null,null,null,null,"L/V","day",{"$f":"U49/X52","v":{"$error":"#VALUE!"}}]
[null,null,null,"Time to Plant design temp","yrs",{"$f":"BN63","v":1},null,{"$f":"BN437","v":8.3333333333333329E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"time*","day",{"$f":"((Q47*U52/(27*X49*X50*X51))^2)/Q50+X53","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q47*U52)/(X50*X49*X51*(Q50*(X54-X53))^0.5)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-0.00065*AJ60+1.01964)*EXP((-0.00244*AJ60-0.0567)*F$29)","v":1.0009012120042744}]
[null,null,{"$f":"AVERAGE(C65:C425)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"F29","v":0.32713964135377571}]
[null,null,"ResvrFlud T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T,avg*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN65:BN425)","v":1}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency",null,"time","T","Thermal Penetration",null,"be used","2nd law eff","a","b","Tr",null,"Tdesign-Tgf,in","counter","time (yr)"]
[null,0,{"$f":"F19","v":100},{"$f":"T65*AZ65/3.413","v":1.9802070123192195},{"$f":"IF(D65*F$26/1000000-F$33/1000<0,0,D65*F$26/1000000-F$33/1000)","v":10},0,{"$f":"IF(E65<=(F$31-F$33-F$39)/1000,1,0)*0","v":0},1,0,{"$f":"IF(I65<1,0,IF(F42>0,1,0))","v":0},{"$f":"I65/(1+$F$40)^B65","v":0},{"$f":"E65/((1+$F$40)^B65)","v":10},{"$f":"($F$34/1000)/((1+$F$40)^B65)","v":10},{"$f":"IF(J65<1, B65,0)","v":0},{"$f":"(1/12)/(1+$F$40)^B65","v":8.3333333333333329E-2},null,{"$f":"C65*1.8+32-F$21-F$22*1.8","v":209.52339614904486},{"$f":"R$9*$Q65^6+S$9*$Q65^5+T$9*$Q65^4+U$9*$Q65^3+V$9*$Q65^2+W$9*$Q65+AA$9","v":177.68457701098529},{"$f":"R$10*$Q65^6+S$10*$Q65^5+T$10*$Q65^4+U$10*$Q65^3+V$10*$Q65^2+W$10*$Q65+AA$10","v":0.30845618798994073},{"$f":"(R65-W$14)-(V$14+460)*(S65-AA$14)","v":20.659209948013512},null,0,{"$f":"(F19+273)*AY65-273","v":75.946659877756474},{"$f":" 10^(- 34.188 +197.47* (C65+273)^-1 - 0.000005851*(C65+273)^2 + 12.245*LOG(C65+273))*60.08*1000","v":62.613932129858},{"$f":"( 0.00000000000014225*X65^5 - 0.00000000063335*X65^4 + 0.0000011223*X65^3 - 0.00099104*X65^2 + 0.60315*X65 + 238.86)-273","v":6.1186608003822585E-3},{"$f":"(((C65+273)*BJ65)-273)","v":50.210885085673567},{"$f":"MAX(Y65:Z65)+F$23","v":50.898830599827775},{"$f":"(0.00000000217642*W65^4 - 0.0000011433197*W65^3 + 0.00020328187235*W65^2 - 0.011554722573*W65 +4.301651536642)*1000","v":4168.1900488343954},{"$f":" 1/(0.00000000000013*W65^4 - 0.00000000006419*W65^3 + 0.00000001365689*W65^2 - 0.00000043857183*W65 +0.001003773308)","v":975.18819876533894},{"$f":"(X$35/AC65)*3600*24/U$36","v":442.99141493605464},{"$f":"AD65/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V65)*365","v":0},{"$f":"U$37/AE65","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB65*AC65*AD65*(Q$38*(AF65-AG65))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH65)","v":{"$error":"#VALUE!"}},{"$f":"F19","v":100},{"$f":"IF(I65<1,0,IF(AJ65>F$37,0,1))","v":0},{"$f":"IF(AK65<1,AJ65,$F$19)","v":100},{"$f":"EXP((-0.42*LN(AJ65-F$20)+1.4745)*(AZ65))","v":0.86202312549399629},{"$f":"AM65*(AJ65-F$20+273)-273","v":47.348575924699048},{"$f":" 0.0000000000249634*X65^4 - 0.00000000425191*X65^3 - 0.000119669*X65^2 + 0.307616*X65 - 0.294394","v":18.496830438544162},{"$f":"MAX(AN65:AO65)","v":47.348575924699048},null,{"$f":"F19-F20","v":98.624108971691584},{"$f":"-0.0006*AR65 - 0.0681","v":-0.12727446538301493},{"$f":"-0.0004*AR65 + 1.0166","v":0.97715035641132331},{"$f":"AS65*AZ$62+AT65","v":0.93551383345243022},{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.86558660068915971},{"$f":"(1-($F$43+273)/(C65-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":1},{"$f":"-0.001*AR65+0.55","v":0.45137589102830844},{"$f":"IF(AR65<150,AU65,IF(AZ62<AX65,AU65,AV65))","v":0.93551383345243022},{"$f":"( -12.447*AW65^2 + 25.389*AW65 - 11.942)*AZ$62","v":0.32713964135377571},null,{"$f":"V65","v":0},{"$f":"AJ65","v":100},{"$f":"4*(AF65*Q$38)^0.5","v":0},null,{"$f":"D65","v":1.9802070123192195},{"$f":"BF65/(T65/3.413)","v":0.32713964135377571},{"$f":"-0.000655*(C65-(F$19-F$27))+1.01964","v":0.95504120862354214},{"$f":"-0.00244*(C65-(F$19-F$27))-0.0567","v":-0.29734282589092742},{"$f":"BH65*EXP(BI65*BG65)","v":0.86651711819215438},null,{"$f":"F$27-AR65","v":0},{"$f":"IF(BL65<0,0,1)","v":1},{"$f":"BM65","v":1}]
[null,{"$f":"B65+1/12","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},{"$f":"T66*AZ66/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D66*F$26/1000000-F$33/1000<0,0,D66*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C66 <= F$19-F$36,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I65)<(F$42-1),IF((F66+G66)*H66>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J65=1,1,IF(I66=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I66/(1+H$40)^B66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.9437764422954054,{"$f":"IF(J66<1, B66,N65)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C66*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK65<1,V65+1/12,X$42/365)","v":8.3333333333333329E-2},{"$f":"IF(V66>V65,(C65+273)*AY66-273,W$65)","v":75.946659877756474},{"$f":" 10^(- 34.188 +197.47* (C66+273)^-1 - 0.000005851*(C66+273)^2 + 12.245*LOG(C66+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X66^5 - 0.00000000063335*X66^4 + 0.0000011223*X66^3 - 0.00099104*X66^2 + 0.60315*X66 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C66+273)*BJ66)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y65:Z65)+F$23","v":50.898830599827775},{"$f":"(0.00000000217642*W66^4 - 0.0000011433197*W66^3 + 0.00020328187235*W66^2 - 0.011554722573*W66 +4.301651536642)*1000","v":4168.1900488343954},{"$f":" 1/(0.00000000000013*W66^4 - 0.00000000006419*W66^3 + 0.00000001365689*W66^2 - 0.00000043857183*W66 +0.001003773308)","v":975.18819876533894},{"$f":"(X$35/AC66)*3600*24/U$36","v":442.99141493605464},{"$f":"AD66/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V66)*365","v":30.416666666666664},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB66*AC66*AD66*(Q$38*(AF66-AG66))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH66)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA66-F$19)*AI66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK66<1,AJ66,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ66-F$20)+1.4745)*(AZ66))","v":{"$error":"#VALUE!"}},{"$f":"AM66*(AJ66-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X66^4 - 0.00000000425191*X66^3 - 0.000119669*X66^2 + 0.307616*X66 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN66:AO66)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ65-F$20","v":98.624108971691584},-0.12727446538301493,{"$f":"-0.0004*AR66 + 1.0166","v":0.97715035641132331},0.93551383345243022,{"$f":" -8.3766E-16*(C65+273)^6 + 0.0000000000022967*(C65+273)^5 - 0.000000002547*(C65+273)^4 + 0.0000014456*(C65+273)^3 - 0.00043516*(C65+273)^2 + 0.063792*(C65+273) - 2.4296","v":0.86558660068915971},{"$f":"(1-($F$43+273)/(C66-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR66+0.55","v":0.45137589102830844},{"$f":"IF(AR66<150,AU66,IF(AZ$62<AX66,AU66,AV66))","v":0.93551383345243022},{"$f":"( -12.447*AW66^2 + 25.389*AW66 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,{"$f":"B66","v":8.3333333333333329E-2},{"$f":"AJ66","v":{"$error":"#VALUE!"}},7.1463588871627168,null,{"$f":"D66","v":{"$error":"#VALUE!"}},{"$f":"BF66/(T66/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH66*EXP(BI66*BG66)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR66","v":0},{"$f":"IF(BM65>0,1,IF(BL66<0,0,1))","v":1},{"$f":"IF(BM65=1,0,IF(BM66=0,0,B66))","v":0}]
[null,{"$f":"B66+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C67 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(E67<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I66)<(F$42-1),IF((F67+G67)*H67>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J66=1,1,IF(I67=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I67/(1+F$40)^B67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.8878689934349087,{"$f":"IF(J67<1, B67,N66)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V67>V66,(C66+273)*AY67-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y66:Z66)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W67^4 - 0.0000011433197*W67^3 + 0.00020328187235*W67^2 - 0.011554722573*W67 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W67^4 - 0.00000000006419*W67^3 + 0.00000001365689*W67^2 - 0.00000043857183*W67 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V67)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB67*AC67*AD67*(Q$38*(AF67-AG67))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA67-F$19)*AI67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK67<1,AJ67,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN67:AO67)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ66-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR67 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C66+273)^6 + 0.0000000000022967*(C66+273)^5 - 0.000000002547*(C66+273)^4 + 0.0000014456*(C66+273)^3 - 0.00043516*(C66+273)^2 + 0.063792*(C66+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR67<150,AU67,IF(AZ$62<AX67,AU67,AV67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B67","v":0.16666666666666666},{"$f":"AJ67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM66>0,1,IF(BL67<0,0,1))","v":1},{"$f":"IF(BM66=1,0,IF(BM67=0,0,B67))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C68 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I67)<(F$42-1),IF((F68+G68)*H68>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J67=1,1,IF(I68=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8322758761421234,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V68>V67,(C67+273)*AY68-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB68*AC68*AD68*(Q$38*(AF68-AG68))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA68-F$19)*AI68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR68<150,AU68,IF(AZ$62<AX68,AU68,AV68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I68)<(F$42-1),IF((F69+G69)*H69>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J68=1,1,IF(I69=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7769953231331463,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I69)<(F$42-1),IF((F70+G70)*H70>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.722025577060375,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA70-F$19)*AI70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"BF70/(T70/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I70)<(F$42-1),IF((F71+G71)*H71>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J70=1,1,IF(I71=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I71/(1+F$40)^B71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.6673648904566356,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I71)<(F$42-1),IF((F72+G72)*H72>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J71=1,1,IF(I72=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I72/(1+F$40)^B72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9.6130115256796387,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I72)<(F$42-1),IF((F73+G73)*H73>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5589637548567428,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y72:Z72)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W73^4 - 0.0000011433197*W73^3 + 0.00020328187235*W73^2 - 0.011554722573*W73 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W73^4 - 0.00000000006419*W73^3 + 0.00000001365689*W73^2 - 0.00000043857183*W73 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V73)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK73<1,AJ73,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN73:AO73)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR73 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I73)<(F$42-1),IF((F74+G74)*H74>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5052198598300119,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W74^4 - 0.0000011433197*W74^3 + 0.00020328187235*W74^2 - 0.011554722573*W74 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W74^4 - 0.00000000006419*W74^3 + 0.00000001365689*W74^2 - 0.00000043857183*W74 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V74)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK74<1,AJ74,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN74:AO74)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR74 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I74)<(F$42-1),IF((F75+G75)*H75>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4517781321016106,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W75^4 - 0.0000011433197*W75^3 + 0.00020328187235*W75^2 - 0.011554722573*W75 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W75^4 - 0.00000000006419*W75^3 + 0.00000001365689*W75^2 - 0.00000043857183*W75 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V75)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK75<1,AJ75,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN75:AO75)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR75 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I75)<(F$42-1),IF((F76+G76)*H76>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3986368727794876,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W76^4 - 0.0000011433197*W76^3 + 0.00020328187235*W76^2 - 0.011554722573*W76 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W76^4 - 0.00000000006419*W76^3 + 0.00000001365689*W76^2 - 0.00000043857183*W76 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V76)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK76<1,AJ76,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN76:AO76)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR76 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I76)<(F$42-1),IF((F77+G77)*H77>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3457943925233646,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W77^4 - 0.0000011433197*W77^3 + 0.00020328187235*W77^2 - 0.011554722573*W77 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W77^4 - 0.00000000006419*W77^3 + 0.00000001365689*W77^2 - 0.00000043857183*W77 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V77)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA77-F$19)*AI77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK77<1,AJ77,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN77:AO77)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR77 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I77)<(F$42-1),IF((F78+G78)*H78>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2932490114910333,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I78)<(F$42-1),IF((F79+G79)*H79>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2409990592849613,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I79)<(F$42-1),IF((F80+G80)*H80>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1890428748991795,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I80)<(F$42-1),IF((F81+G81)*H81>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1373788066664918,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I81)<(F$42-1),IF((F82+G82)*H82>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0860052122059578,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I82)<(F$42-1),IF((F83+G83)*H83>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0349204583706868,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I83)<(F$42-1),IF((F84+G84)*H84>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9841229211959259,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I84)<(F$42-1),IF((F85+G85)*H85>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9336109858474231,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I85)<(F$42-1),IF((F86+G86)*H86>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8833830465701045,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I86)<(F$42-1),IF((F87+G87)*H87>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.8334375066370203,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR87<150,AU87,IF(AZ$62<AX87,AU87,AV87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I87)<(F$42-1),IF((F88+G88)*H88>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7837727782985873,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I88)<(F$42-1),IF((F89+G89)*H89>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7343872827321167,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I89)<(F$42-1),IF((F90+G90)*H90>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6852794499916186,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(I90<1,0,IF(AJ90>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I90)<(F$42-1),IF((F91+G91)*H91>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.636447718957907,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I91)<(F$42-1),IF((F92+G92)*H92>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5878905372889527,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I92)<(F$42-1),IF((F93+G93)*H93>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5396063613705522,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I93)<(F$42-1),IF((F94+G94)*H94>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4915936562672503,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I94)<(F$42-1),IF((F95+G95)*H95>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4438508956735383,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I95)<(F$42-1),IF((F96+G96)*H96>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3963765618653508,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I96)<(F$42-1),IF((F97+G97)*H97>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3491691456517962,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(R97-W$14)-(V$14+460)*(S97-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I97)<(F$42-1),IF((F98+G98)*H98>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3022271463271995,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I98)<(F$42-1),IF((F99+G99)*H99>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.255549071623383,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I99)<(F$42-1),IF((F100+G100)*H100>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.2091334376622296,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I100)<(F$42-1),IF((F101+G101)*H101>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.162978768908518,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I101)<(F$42-1),IF((F102+G102)*H102>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1170835981230081,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I102)<(F$42-1),IF((F103+G103)*H103>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0714464663158001,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I103)<(F$42-1),IF((F104+G104)*H104>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0260659226999547,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I104)<(F$42-1),IF((F105+G105)*H105>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9809405246453746,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I105)<(F$42-1),IF((F106+G106)*H106>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9360688376329422,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I106)<(F$42-1),IF((F107+G107)*H107>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8914494352089131,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I107)<(F$42-1),IF((F108+G108)*H108>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8470808989395788,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I108)<(F$42-1),IF((F109+G109)*H109>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8029618183661631,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I109)<(F$42-1),IF((F110+G110)*H110>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7590907909599975,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I110)<(F$42-1),IF((F111+G111)*H111>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7154664220779257,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I111)<(F$42-1),IF((F112+G112)*H112>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6720873249179693,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I112)<(F$42-1),IF((F113+G113)*H113>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6289521204752493,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I113)<(F$42-1),IF((F114+G114)*H114>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5860594374981369,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I114)<(F$42-1),IF((F115+G115)*H115>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5434079124446711,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I115)<(F$42-1),IF((F116+G116)*H116>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5009961894392099,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I116)<(F$42-1),IF((F117+G117)*H117>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4588229202293217,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I117)<(F$42-1),IF((F118+G118)*H118>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4168867641429364,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I118)<(F$42-1),IF((F119+G119)*H119>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3751863880457131,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I119)<(F$42-1),IF((F120+G120)*H120>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3337204662986712,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I120)<(F$42-1),IF((F121+G121)*H121>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2924876807160413,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I121)<(F$42-1),IF((F122+G122)*H122>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2514867205233635,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I122)<(F$42-1),IF((F123+G123)*H123>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2107162823158184,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I123)<(F$42-1),IF((F124+G124)*H124>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1701750700167954,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I124)<(F$42-1),IF((F125+G125)*H125>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1298617948366827,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I125)<(F$42-1),IF((F126+G126)*H126>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0897751752319049,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR126+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I126)<(F$42-1),IF((F127+G127)*H127>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0499139368641801,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I127)<(F$42-1),IF((F128+G128)*H128>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0102768125600097,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T129*AZ129/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E129<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I128)<(F$42-1),IF((F129+G129)*H129>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E129/((1+$F$40)^B129)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B129)","v":6.9708625422703951},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B129","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q129^6+S$9*$Q129^5+T$9*$Q129^4+U$9*$Q129^3+V$9*$Q129^2+W$9*$Q129+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q129^6+S$10*$Q129^5+T$10*$Q129^4+U$10*$Q129^3+V$10*$Q129^2+W$10*$Q129+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R129-W$14)-(V$14+460)*(S129-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC129)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD129/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE129","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB129*AC129*AD129*(Q$38*(AF129-AG129))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH129)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I129<1,0,IF(AJ129>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR129 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS129*AZ$62+AT129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"4*(AF129*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C129-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C129-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$f":"AJ130","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D130*F$26/1000000-F$33/1000<0,0,D130*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I129)<(F$42-1),IF((F130+G130)*H130>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9316698730307822,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C130*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK129<1,V129+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V130>V129,(C129+273)*AY130-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C130+273)^-1 - 0.000005851*(C130+273)^2 + 12.245*LOG(C130+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X130^5 - 0.00000000063335*X130^4 + 0.0000011223*X130^3 - 0.00099104*X130^2 + 0.60315*X130 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C130+273)*BJ130)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ130-F$20)+1.4745)*(AZ130))","v":{"$error":"#VALUE!"}},{"$f":"AM130*(AJ130-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X130^4 - 0.00000000425191*X130^3 - 0.000119669*X130^2 + 0.307616*X130 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C130-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR130+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW130^2 + 25.389*AW130 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D130","v":{"$error":"#VALUE!"}},{"$f":"BF130/(T130/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH130*EXP(BI130*BG130)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR130","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B130+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I130)<(F$42-1),IF((F131+G131)*H131>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8926975589212285,{"$f":"IF(J131<1, B131,N130)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y130:Z130)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ130-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C130+273)^6 + 0.0000000000022967*(C130+273)^5 - 0.000000002547*(C130+273)^4 + 0.0000014456*(C130+273)^3 - 0.00043516*(C130+273)^2 + 0.063792*(C130+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR131<150,AU131,IF(AZ$62<AX131,AU131,AV131))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B131","v":5.4999999999999973},{"$f":"AJ131","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM130>0,1,IF(BL131<0,0,1))","v":1},{"$f":"IF(BM130=1,0,IF(BM131=0,0,B131))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C132 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I131)<(F$42-1),IF((F132+G132)*H132>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8539443610267972,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I132)<(F$42-1),IF((F133+G133)*H133>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8154090473981697,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I133)<(F$42-1),IF((F134+G134)*H134>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7770903930124904,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I134)<(F$42-1),IF((F135+G135)*H135>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7389871797344112,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I135)<(F$42-1),IF((F136+G136)*H136>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J135=1,1,IF(I136=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I136/(1+F$40)^B136","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6.7010981962773801,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I136)<(F$42-1),IF((F137+G137)*H137>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6634222381651256,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I137)<(F$42-1),IF((F138+G138)*H138>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6259581076933696,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I138)<(F$42-1),IF((F139+G139)*H139>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5887046138917587,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I139)<(F$42-1),IF((F140+G140)*H140>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.551660572485992,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I140)<(F$42-1),IF((F141+G141)*H141>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5148248058601848,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W141^4 - 0.0000011433197*W141^3 + 0.00020328187235*W141^2 - 0.011554722573*W141 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W141^4 - 0.00000000006419*W141^3 + 0.00000001365689*W141^2 - 0.00000043857183*W141 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V141)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA141-F$19)*AI141","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK141<1,AJ141,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN141:AO141)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR141 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I141)<(F$42-1),IF((F142+G142)*H142>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4781961430194244,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I142)<(F$42-1),IF((F143+G143)*H143>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4417734195525522,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I143)<(F$42-1),IF((F144+G144)*H144>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4055554775951382,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I144)<(F$42-1),IF((F145+G145)*H145>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3695411657926844,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I145)<(F$42-1),IF((F146+G146)*H146>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3337293392640106,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I146)<(F$42-1),IF((F147+G147)*H147>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2981188595648723,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I147)<(F$42-1),IF((F148+G148)*H148>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.262708594651758,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I148)<(F$42-1),IF((F149+G149)*H149>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2274974188459131,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I149)<(F$42-1),IF((F150+G150)*H150>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1924842127975435,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I150)<(F$42-1),IF((F151+G151)*H151>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1576678634502429,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I151)<(F$42-1),IF((F152+G152)*H152>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1230472640056011,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I152)<(F$42-1),IF((F153+G153)*H153>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.088621313888023,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I153)<(F$42-1),IF((F154+G154)*H154>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0543889187097433,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I154)<(F$42-1),IF((F155+G155)*H155>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0203489902360303,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I155)<(F$42-1),IF((F156+G156)*H156>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9865004463505969,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I156)<(F$42-1),IF((F157+G157)*H157>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9528422110212009,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I157)<(F$42-1),IF((F158+G158)*H158>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9193732142654305,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I158)<(F$42-1),IF((F159+G159)*H159>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8860923921167032,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I159)<(F$42-1),IF((F160+G160)*H160>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8529986865904293,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I160)<(F$42-1),IF((F161+G161)*H161>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8200910456503863,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I161)<(F$42-1),IF((F162+G162)*H162>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7873684231752751,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I162)<(F$42-1),IF((F163+G163)*H163>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7548297789254619,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I163)<(F$42-1),IF((F164+G164)*H164>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7224740785099071,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I164)<(F$42-1),IF((F165+G165)*H165>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6903002933532925,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I165)<(F$42-1),IF((F166+G166)*H166>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6583074006633112,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I166)<(F$42-1),IF((F167+G167)*H167>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6264943833981587,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I167)<(F$42-1),IF((F168+G168)*H168>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5948602302342021,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I168)<(F$42-1),IF((F169+G169)*H169>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5634039355338309,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I169)<(F$42-1),IF((F170+G170)*H170>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5321244993134862,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I170)<(F$42-1),IF((F171+G171)*H171>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5010209272118704,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I171)<(F$42-1),IF((F172+G172)*H172>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4700922304583424,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I172)<(F$42-1),IF((F173+G173)*H173>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4393374258414804,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I173)<(F$42-1),IF((F174+G174)*H174>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4087555356778241,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I174)<(F$42-1),IF((F175+G175)*H175>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3783455877808022,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I175)<(F$42-1),IF((F176+G176)*H176>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3481066154298169,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I176)<(F$42-1),IF((F177+G177)*H177>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3180376573395236,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I177)<(F$42-1),IF((F178+G178)*H178>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2881377576292605,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I178)<(F$42-1),IF((F179+G179)*H179>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2584059657926687,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I179)<(F$42-1),IF((F180+G180)*H180>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2288413366674762,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I180)<(F$42-1),IF((F181+G181)*H181>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1994429304054472,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I181)<(F$42-1),IF((F182+G182)*H182>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1702098124425078,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I182)<(F$42-1),IF((F183+G183)*H183>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1411410534690347,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I183)<(F$42-1),IF((F184+G184)*H184>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.112235729400318,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I184)<(F$42-1),IF((F185+G185)*H185>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0834929213471751,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I185)<(F$42-1),IF((F186+G186)*H186>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0549117155867487,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I186)<(F$42-1),IF((F187+G187)*H187>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0264912035334568,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I187)<(F$42-1),IF((F188+G188)*H188>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9982304817101078,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I188)<(F$42-1),IF((F189+G189)*H189>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9701286517191781,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I189)<(F$42-1),IF((F190+G190)*H190>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9421848202142584,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I190)<(F$42-1),IF((F191+G191)*H191>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9143980988716507,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I191)<(F$42-1),IF((F192+G192)*H192>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8867676043621247,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T193*AZ193/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E193<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I192)<(F$42-1),IF((F193+G193)*H193>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E193/((1+$F$40)^B193)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B193)","v":4.8592924583228445},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B193","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q193^6+S$9*$Q193^5+T$9*$Q193^4+U$9*$Q193^3+V$9*$Q193^2+W$9*$Q193+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q193^6+S$10*$Q193^5+T$10*$Q193^4+U$10*$Q193^3+V$10*$Q193^2+W$10*$Q193+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R193-W$14)-(V$14+460)*(S193-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC193)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD193/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE193","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB193*AC193*AD193*(Q$38*(AF193-AG193))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH193)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I193<1,0,IF(AJ193>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR193 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS193*AZ$62+AT193","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"4*(AF193*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C193-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C193-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$f":"AJ194","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D194*F$26/1000000-F$33/1000<0,0,D194*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I193)<(F$42-1),IF((F194+G194)*H194>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8319717873294437,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C194*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK193<1,V193+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V194>V193,(C193+273)*AY194-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C194+273)^-1 - 0.000005851*(C194+273)^2 + 12.245*LOG(C194+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X194^5 - 0.00000000063335*X194^4 + 0.0000011223*X194^3 - 0.00099104*X194^2 + 0.60315*X194 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C194+273)*BJ194)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ194-F$20)+1.4745)*(AZ194))","v":{"$error":"#VALUE!"}},{"$f":"AM194*(AJ194-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X194^4 - 0.00000000425191*X194^3 - 0.000119669*X194^2 + 0.307616*X194 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C194-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR194+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW194^2 + 25.389*AW194 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D194","v":{"$error":"#VALUE!"}},{"$f":"BF194/(T194/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH194*EXP(BI194*BG194)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR194","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B194+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I194)<(F$42-1),IF((F195+G195)*H195>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8048047228682549,{"$f":"IF(J195<1, B195,N194)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y194:Z194)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ194-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C194+273)^6 + 0.0000000000022967*(C194+273)^5 - 0.000000002547*(C194+273)^4 + 0.0000014456*(C194+273)^3 - 0.00043516*(C194+273)^2 + 0.063792*(C194+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR195<150,AU195,IF(AZ$62<AX195,AU195,AV195))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B195","v":10.833333333333341},{"$f":"AJ195","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM194>0,1,IF(BL195<0,0,1))","v":1},{"$f":"IF(BM194=1,0,IF(BM195=0,0,B195))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C196 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I195)<(F$42-1),IF((F196+G196)*H196>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7777904013087058,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I196)<(F$42-1),IF((F197+G197)*H197>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7509279638758626,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I197)<(F$42-1),IF((F198+G198)*H198>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7242165566231273,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I198)<(F$42-1),IF((F199+G199)*H199>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6976553304050981,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I199)<(F$42-1),IF((F200+G200)*H200>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J199=1,1,IF(I200=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I200/(1+F$40)^B200","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},4.6712434408505654,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I200)<(F$42-1),IF((F201+G201)*H201>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.644980048335678,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I201)<(F$42-1),IF((F202+G202)*H202>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6188643179572493,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I202)<(F$42-1),IF((F203+G203)*H203>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5928954195062124,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I203)<(F$42-1),IF((F204+G204)*H204>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5670725274412352,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I204)<(F$42-1),IF((F205+G205)*H205>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.541394820862469,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W205^4 - 0.0000011433197*W205^3 + 0.00020328187235*W205^2 - 0.011554722573*W205 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W205^4 - 0.00000000006419*W205^3 + 0.00000001365689*W205^2 - 0.00000043857183*W205 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V205)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA205-F$19)*AI205","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK205<1,AJ205,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN205:AO205)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR205 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I205)<(F$42-1),IF((F206+G206)*H206>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5158614834854589,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I206)<(F$42-1),IF((F207+G207)*H207>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4904717036151887,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I207)<(F$42-1),IF((F208+G208)*H208>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4652246741202832,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I208)<(F$42-1),IF((F209+G209)*H209>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4401195924073447,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I209)<(F$42-1),IF((F210+G210)*H210>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4151556603954436,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I210)<(F$42-1),IF((F211+G211)*H211>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3903320844907432,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I211)<(F$42-1),IF((F212+G212)*H212>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.365648075561273,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I212)<(F$42-1),IF((F213+G213)*H213>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3411028489118459,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I213)<(F$42-1),IF((F214+G214)*H214>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3166956242591086,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I214)<(F$42-1),IF((F215+G215)*H215>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2924256257067386,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I215)<(F$42-1),IF((F216+G216)*H216>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2682920817207783,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I216)<(F$42-1),IF((F217+G217)*H217>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2442942251051097,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I217)<(F$42-1),IF((F218+G218)*H218>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2204312929770618,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I218)<(F$42-1),IF((F219+G219)*H219>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1967025267431648,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I219)<(F$42-1),IF((F220+G220)*H220>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1731071720750288,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I220)<(F$42-1),IF((F221+G221)*H221>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1496444788853672,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I221)<(F$42-1),IF((F222+G222)*H222>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1263137013041513,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I222)<(F$42-1),IF((F223+G223)*H223>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1031140976548981,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I223)<(F$42-1),IF((F224+G224)*H224>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.080044930431094,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I224)<(F$42-1),IF((F225+G225)*H225>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0571054662727519,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I225)<(F$42-1),IF((F226+G226)*H226>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0342949759430899,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I226)<(F$42-1),IF((F227+G227)*H227>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0116127343053609,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I227)<(F$42-1),IF((F228+G228)*H228>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9890580202997912,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I228)<(F$42-1),IF((F229+G229)*H229>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9666301169206606,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I229)<(F$42-1),IF((F230+G230)*H230>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9443283111935137,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I230)<(F$42-1),IF((F231+G231)*H231>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9221518941524884,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I231)<(F$42-1),IF((F232+G232)*H232>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9001001608177823,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I232)<(F$42-1),IF((F233+G233)*H233>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8781724101732382,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I233)<(F$42-1),IF((F234+G234)*H234>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8563679451440644,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I234)<(F$42-1),IF((F235+G235)*H235>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.834686072574669,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I235)<(F$42-1),IF((F236+G236)*H236>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8131261032066286,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I236)<(F$42-1),IF((F237+G237)*H237>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7916873516567744,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I237)<(F$42-1),IF((F238+G238)*H238>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7703691363954088,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I238)<(F$42-1),IF((F239+G239)*H239>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7491707797246341,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I239)<(F$42-1),IF((F240+G240)*H240>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7280916077568116,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I240)<(F$42-1),IF((F241+G241)*H241>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7071309503931391,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I241)<(F$42-1),IF((F242+G242)*H242>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6862881413023469,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I242)<(F$42-1),IF((F243+G243)*H243>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6655625178995206,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I243)<(F$42-1),IF((F244+G244)*H244>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6449534213250279,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I244)<(F$42-1),IF((F245+G245)*H245>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6244601964235854,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I245)<(F$42-1),IF((F246+G246)*H246>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6040821917234225,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I246)<(F$42-1),IF((F247+G247)*H247>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5838187594155766,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I247)<(F$42-1),IF((F248+G248)*H248>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5636692553332954,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I248)<(F$42-1),IF((F249+G249)*H249>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5436330389315636,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I249)<(F$42-1),IF((F250+G250)*H250>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5237094732667358,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I250)<(F$42-1),IF((F251+G251)*H251>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5038979249762923,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I251)<(F$42-1),IF((F252+G252)*H252>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4841977642587008,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I252)<(F$42-1),IF((F253+G253)*H253>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4646083648533996,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I253)<(F$42-1),IF((F254+G254)*H254>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4451291040208836,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D255*F$26/1000000-F$33/1000<0,0,D255*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I254)<(F$42-1),IF((F255+G255)*H255>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4257593625229137,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I255)<(F$42-1),IF((F256+G256)*H256>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4064985246028279,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T257*AZ257/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E257<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I256)<(F$42-1),IF((F257+G257)*H257>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E257/((1+$F$40)^B257)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B257)","v":3.3873459779659658},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$F$40)^B257","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q257^6+S$9*$Q257^5+T$9*$Q257^4+U$9*$Q257^3+V$9*$Q257^2+W$9*$Q257+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q257^6+S$10*$Q257^5+T$10*$Q257^4+U$10*$Q257^3+V$10*$Q257^2+W$10*$Q257+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R257-W$14)-(V$14+460)*(S257-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$35/AC257)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD257/U$39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$37/AE257","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB257*AC257*AD257*(Q$38*(AF257-AG257))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH257)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I257<1,0,IF(AJ257>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR257 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS257*AZ$62+AT257","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"4*(AF257*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C257-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C257-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$f":"AJ258","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(D258*F$26/1000000-F$33/1000<0,0,D258*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I257)<(F$42-1),IF((F258+G258)*H258>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3683011137602072,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C258*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK257<1,V257+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V258>V257,(C257+273)*AY258-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C258+273)^-1 - 0.000005851*(C258+273)^2 + 12.245*LOG(C258+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X258^5 - 0.00000000063335*X258^4 + 0.0000011223*X258^3 - 0.00099104*X258^2 + 0.60315*X258 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C258+273)*BJ258)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ258-F$20)+1.4745)*(AZ258))","v":{"$error":"#VALUE!"}},{"$f":"AM258*(AJ258-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X258^4 - 0.00000000425191*X258^3 - 0.000119669*X258^2 + 0.307616*X258 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C258-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR258+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"( -12.447*AW258^2 + 25.389*AW258 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"D258","v":{"$error":"#VALUE!"}},{"$f":"BF258/(T258/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH258*EXP(BI258*BG258)","v":{"$error":"#VALUE!"}},null,{"$f":"F$27-AR258","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B258+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I258)<(F$42-1),IF((F259+G259)*H259>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3493633265566127,{"$f":"IF(J259<1, B259,N258)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y258:Z258)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ258-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C258+273)^6 + 0.0000000000022967*(C258+273)^5 - 0.000000002547*(C258+273)^4 + 0.0000014456*(C258+273)^3 - 0.00043516*(C258+273)^2 + 0.063792*(C258+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR259<150,AU259,IF(AZ$62<AX259,AU259,AV259))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B259","v":16.166666666666707},{"$f":"AJ259","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM258>0,1,IF(BL259<0,0,1))","v":1},{"$f":"IF(BM258=1,0,IF(BM259=0,0,B259))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C260 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I259)<(F$42-1),IF((F260+G260)*H260>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3305320143301822,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I260)<(F$42-1),IF((F261+G261)*H261>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3118065784407134,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I261)<(F$42-1),IF((F262+G262)*H262>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.293186423613772,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I262)<(F$42-1),IF((F263+G263)*H263>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.274670957921769,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I263)<(F$42-1),IF((F264+G264)*H264>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J263=1,1,IF(I264=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I264/(1+F$40)^B264","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.2562595927651419,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I264)<(F$42-1),IF((F265+G265)*H265>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2379517428536455,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I265)<(F$42-1),IF((F266+G266)*H266>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2197468261877433,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(Q$35*U$40)/(AB266*AC266*AD266*(Q$38*(AF266-AG266))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I266)<(F$42-1),IF((F267+G267)*H267>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2016442640401088,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I267)<(F$42-1),IF((F268+G268)*H268>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1836434809372247,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I268)<(F$42-1),IF((F269+G269)*H269>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1657439046410922,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W269^4 - 0.0000011433197*W269^3 + 0.00020328187235*W269^2 - 0.011554722573*W269 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W269^4 - 0.00000000006419*W269^3 + 0.00000001365689*W269^2 - 0.00000043857183*W269 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V269)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA269-F$19)*AI269","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK269<1,AJ269,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN269:AO269)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR269 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I269)<(F$42-1),IF((F270+G270)*H270>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1479449661310372,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I270)<(F$42-1),IF((F271+G271)*H271>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1302460995856221,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I271)<(F$42-1),IF((F272+G272)*H272>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.1126467423646589,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I272)<(F$42-1),IF((F273+G273)*H273>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0951463349913233,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I273)<(F$42-1),IF((F274+G274)*H274>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0777443211343689,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I274)<(F$42-1),IF((F275+G275)*H275>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0604401475904415,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I275)<(F$42-1),IF((F276+G276)*H276>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0432332642664912,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I276)<(F$42-1),IF((F277+G277)*H277>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0261231241622886,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I277)<(F$42-1),IF((F278+G278)*H278>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0091091833530346,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I278)<(F$42-1),IF((F279+G279)*H279>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9921909009720671,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I279)<(F$42-1),IF((F280+G280)*H280>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.975367739193671,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I280)<(F$42-1),IF((F281+G281)*H281>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9586391632159774,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I281)<(F$42-1),IF((F282+G282)*H282>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9420046412439631,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I282)<(F$42-1),IF((F283+G283)*H283>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9254636444725466,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I283)<(F$42-1),IF((F284+G284)*H284>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.9090156470697779,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I284)<(F$42-1),IF((F285+G285)*H285>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8926601261601186,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I285)<(F$42-1),IF((F286+G286)*H286>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8763965618078249,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I286)<(F$42-1),IF((F287+G287)*H287>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8602244370004151,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I287)<(F$42-1),IF((F288+G288)*H288>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8441432376322373,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I288)<(F$42-1),IF((F289+G289)*H289>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8281524524881227,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I289)<(F$42-1),IF((F290+G290)*H290>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.8122515732271376,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I290)<(F$42-1),IF((F291+G291)*H291>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7964400943664205,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"T292*AZ292/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D292*F$26/1000000-F$33/1000<0,0,D292*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E292<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I291)<(F$42-1),IF((F292+G292)*H292>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E292/((1+$F$40)^B292)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B292)","v":2.7807175132651158},{"$f":"IF(J292<1, B292,N291)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B292","v":2.3172645943875962E-2},null,{"$f":"C292*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q292^6+S$9*$Q292^5+T$9*$Q292^4+U$9*$Q292^3+V$9*$Q292^2+W$9*$Q292+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q292^6+S$10*$Q292^5+T$10*$Q292^4+U$10*$Q292^3+V$10*$Q292^2+W$10*$Q292+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R292-W$14)-(V$14+460)*(S292-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V292>V291,(C291+273)*AY292-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y291:Z291)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W292^4 - 0.0000011433197*W292^3 + 0.00020328187235*W292^2 - 0.011554722573*W292 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W292^4 - 0.00000000006419*W292^3 + 0.00000001365689*W292^2 - 0.00000043857183*W292 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC292)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD292/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V292)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE292","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB292*AC292*AD292*(Q$38*(AF292-AG292))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH292)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA292-F$19)*AI292","v":{"$error":"#VALUE!"}},{"$f":"IF(I292<1,0,IF(AJ292>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK292<1,AJ292,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ292-F$20)+1.4745)*(AZ292))","v":{"$error":"#VALUE!"}},{"$f":"AM292*(AJ292-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X292^4 - 0.00000000425191*X292^3 - 0.000119669*X292^2 + 0.307616*X292 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN292:AO292)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ291-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR292 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR292 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS292*AZ$62+AT292","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR292+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR292<150,AU292,IF(AZ$62<AX292,AU292,AV292))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B292","v":18.916666666666668},{"$f":"AJ292","v":{"$error":"#VALUE!"}},{"$f":"4*(AF292*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D292","v":{"$error":"#VALUE!"}},{"$f":"BF292/(T292/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C292-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C292-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH292*EXP(BI292*BG292)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I292)<(F$42-1),IF((F293+G293)*H293>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.765083330108395,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I293)<(F$42-1),IF((F294+G294)*H294>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7495370478915566,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I294)<(F$42-1),IF((F295+G295)*H295>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7340781724042515,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I295)<(F$42-1),IF((F296+G296)*H296>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7187062122147476,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I296)<(F$42-1),IF((F297+G297)*H297>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.7034206786543189,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I297)<(F$42-1),IF((F298+G298)*H298>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6882210858017075,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I298)<(F$42-1),IF((F299+G299)*H299>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6731069504676799,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I299)<(F$42-1),IF((F300+G300)*H300>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6580777921796632,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I300)<(F$42-1),IF((F301+G301)*H301>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6431331331664718,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I301)<(F$42-1),IF((F302+G302)*H302>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6282724983431214,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I302)<(F$42-1),IF((F303+G303)*H303>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.6134954152957222,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I303)<(F$42-1),IF((F304+G304)*H304>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5988014142664655,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I304)<(F$42-1),IF((F305+G305)*H305>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5841900281386865,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I305)<(F$42-1),IF((F306+G306)*H306>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5696607924220176,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I306)<(F$42-1),IF((F307+G307)*H307>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5552132452376206,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I307)<(F$42-1),IF((F308+G308)*H308>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.5408469273035048,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I308)<(F$42-1),IF((F309+G309)*H309>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.526561381919926,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I309)<(F$42-1),IF((F310+G310)*H310>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.512356154954869,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I310)<(F$42-1),IF((F311+G311)*H311>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4982307948296096,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I311)<(F$42-1),IF((F312+G312)*H312>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4841848525043604,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I312)<(F$42-1),IF((F313+G313)*H313>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.470217881463995,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I313)<(F$42-1),IF((F314+G314)*H314>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4563294377038543,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I314)<(F$42-1),IF((F315+G315)*H315>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4425190797156309,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I315)<(F$42-1),IF((F316+G316)*H316>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4287863684733351,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I316)<(F$42-1),IF((F317+G317)*H317>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4151308674193355,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I317)<(F$42-1),IF((F318+G318)*H318>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4015521424504862,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I318)<(F$42-1),IF((F319+G319)*H319>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3880497619043206,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I319)<(F$42-1),IF((F320+G320)*H320>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3746232965453342,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I320)<(F$42-1),IF((F321+G321)*H321>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3612723195513352,{"$error":"#VALUE!"},1.967726932959446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I321)<(F$42-1),IF((F322+G322)*H322>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3479964064998802,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK321<1,V321+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C322+273)^-1 - 0.000005851*(C322+273)^2 + 12.245*LOG(C322+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X322^5 - 0.00000000063335*X322^4 + 0.0000011223*X322^3 - 0.00099104*X322^2 + 0.60315*X322 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C322+273)*BJ322)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C322-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW322^2 + 25.389*AW322 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR322","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B322+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I322)<(F$42-1),IF((F323+G323)*H323>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3347951353547773,{"$error":"#VALUE!"},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C322+273)^6 + 0.0000000000022967*(C322+273)^5 - 0.000000002547*(C322+273)^4 + 0.0000014456*(C322+273)^3 - 0.00043516*(C322+273)^2 + 0.063792*(C322+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM322>0,1,IF(BL323<0,0,1))","v":1},{"$f":"IF(BM322=1,0,IF(BM323=0,0,B323))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C324 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I323)<(F$42-1),IF((F324+G324)*H324>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3216680864526755,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I324)<(F$42-1),IF((F325+G325)*H325>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.308614842489717,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I325)<(F$42-1),IF((F326+G326)*H326>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2956349885082767,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I326)<(F$42-1),IF((F327+G327)*H327>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.282728111883769,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I327)<(F$42-1),IF((F328+G328)*H328>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J327=1,1,IF(I328=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I328/(1+F$40)^B328","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},2.2698938023115294,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I328)<(F$42-1),IF((F329+G329)*H329>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2571316517937738,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I329)<(F$42-1),IF((F330+G330)*H330>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2444412546266244,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I330)<(F$42-1),IF((F331+G331)*H331>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2318222073872178,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I331)<(F$42-1),IF((F332+G332)*H332>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2192741089208745,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I332)<(F$42-1),IF((F333+G333)*H333>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2067965603283528,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I333)<(F$42-1),IF((F334+G334)*H334>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1943891649531606,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I334)<(F$42-1),IF((F335+G335)*H335>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.182051528368953,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I335)<(F$42-1),IF((F336+G336)*H336>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.169783258366988,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I336)<(F$42-1),IF((F337+G337)*H337>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1575839649436626,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I337)<(F$42-1),IF((F338+G338)*H338>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1454532602881113,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I338)<(F$42-1),IF((F339+G339)*H339>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1333907587698797,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I339)<(F$42-1),IF((F340+G340)*H340>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1213960769266653,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I340)<(F$42-1),IF((F341+G341)*H341>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1094688334521265,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I341)<(F$42-1),IF((F342+G342)*H342>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0976086491837629,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I342)<(F$42-1),IF((F343+G343)*H343>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0858151470908592,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I343)<(F$42-1),IF((F344+G344)*H344>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0740879522625013,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I344)<(F$42-1),IF((F345+G345)*H345>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.062426691895658,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I345)<(F$42-1),IF((F346+G346)*H346>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0508309952833295,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I346)<(F$42-1),IF((F347+G347)*H347>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0393004938027617,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I347)<(F$42-1),IF((F348+G348)*H348>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0278348209037294,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I348)<(F$42-1),IF((F349+G349)*H349>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0164336120968831,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I349)<(F$42-1),IF((F350+G350)*H350>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0050965049421619,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I350)<(F$42-1),IF((F351+G351)*H351>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9938231390372725,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I351)<(F$42-1),IF((F352+G352)*H352>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9826131560062312,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I352)<(F$42-1),IF((F353+G353)*H353>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9714661994879707,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I353)<(F$42-1),IF((F354+G354)*H354>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9603819151250139,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I354)<(F$42-1),IF((F355+G355)*H355>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.949359950552207,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"T356*AZ356/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D356*F$26/1000000-F$33/1000<0,0,D356*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E356<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$65:I355)<(F$42-1),IF((F356+G356)*H356>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E356/((1+$F$40)^B356)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B356)","v":1.9383999553855173},{"$f":"IF(J356<1, B356,N355)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B356","v":1.6153332961545978E-2},null,{"$f":"C356*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q356^6+S$9*$Q356^5+T$9*$Q356^4+U$9*$Q356^3+V$9*$Q356^2+W$9*$Q356+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q356^6+S$10*$Q356^5+T$10*$Q356^4+U$10*$Q356^3+V$10*$Q356^2+W$10*$Q356+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R356-W$14)-(V$14+460)*(S356-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V356>V355,(C355+273)*AY356-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y355:Z355)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W356^4 - 0.0000011433197*W356^3 + 0.00020328187235*W356^2 - 0.011554722573*W356 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W356^4 - 0.00000000006419*W356^3 + 0.00000001365689*W356^2 - 0.00000043857183*W356 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC356)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD356/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V356)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE356","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB356*AC356*AD356*(Q$38*(AF356-AG356))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH356)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA356-F$19)*AI356","v":{"$error":"#VALUE!"}},{"$f":"IF(I356<1,0,IF(AJ356>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK356<1,AJ356,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ356-F$20)+1.4745)*(AZ356))","v":{"$error":"#VALUE!"}},{"$f":"AM356*(AJ356-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X356^4 - 0.00000000425191*X356^3 - 0.000119669*X356^2 + 0.307616*X356 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN356:AO356)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ355-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR356 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR356 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS356*AZ$62+AT356","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR356+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR356<150,AU356,IF(AZ$62<AX356,AU356,AV356))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B356","v":24.249999999999925},{"$f":"AJ356","v":{"$error":"#VALUE!"}},{"$f":"4*(AF356*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D356","v":{"$error":"#VALUE!"}},{"$f":"BF356/(T356/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C356-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C356-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH356*EXP(BI356*BG356)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I356)<(F$42-1),IF((F357+G357)*H357>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9275015812108978,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I357)<(F$42-1),IF((F358+G358)*H358>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.916664481573207,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I358)<(F$42-1),IF((F359+G359)*H359>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9058883119651995,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I359)<(F$42-1),IF((F360+G360)*H360>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8951727298165713,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I360)<(F$42-1),IF((F361+G361)*H361>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8845173944830695,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I361)<(F$42-1),IF((F362+G362)*H362>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8739219672356668,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I362)<(F$42-1),IF((F363+G363)*H363>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8633861112497889,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I363)<(F$42-1),IF((F364+G364)*H364>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.85290949159461,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$65:I364)<(F$42-1),IF((F365+G365)*H365>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8424917752224041,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I365)<(F$42-1),IF((F366+G366)*H366>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8321326309579586,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I366)<(F$42-1),IF((F367+G367)*H367>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8218317294880455,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I367)<(F$42-1),IF((F368+G368)*H368>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8115887433509523,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I368)<(F$42-1),IF((F369+G369)*H369>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8014033469260742,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I369)<(F$42-1),IF((F370+G370)*H370>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7912752164235595,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I370)<(F$42-1),IF((F371+G371)*H371>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7812040298740199,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I371)<(F$42-1),IF((F372+G372)*H372>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7711894671182924,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I372)<(F$42-1),IF((F373+G373)*H373>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7612312097972631,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I373)<(F$42-1),IF((F374+G374)*H374>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7513289413417463,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I374)<(F$42-1),IF((F375+G375)*H375>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7414823469624212,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I375)<(F$42-1),IF((F376+G376)*H376>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7316911136398239,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I376)<(F$42-1),IF((F377+G377)*H377>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7219549301143979,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I377)<(F$42-1),IF((F378+G378)*H378>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7122734868765983,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I378)<(F$42-1),IF((F379+G379)*H379>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.702646476157053,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I379)<(F$42-1),IF((F380+G380)*H380>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6930735919167794,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I380)<(F$42-1),IF((F381+G381)*H381>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6835545298374537,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I381)<(F$42-1),IF((F382+G382)*H382>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6740889873117393,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I382)<(F$42-1),IF((F383+G383)*H383>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6646766634336647,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I383)<(F$42-1),IF((F384+G384)*H384>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6553172589890599,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I384)<(F$42-1),IF((F385+G385)*H385>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6460104764460417,{"$error":"#VALUE!"},1.3716753970383681E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I385)<(F$42-1),IF((F386+G386)*H386>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6367560199455589,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK385<1,V385+1/12,X$42/365)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" 10^(- 34.188 +197.47* (C386+273)^-1 - 0.000005851*(C386+273)^2 + 12.245*LOG(C386+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$f":"( 0.00000000000014225*X386^5 - 0.00000000063335*X386^4 + 0.0000011223*X386^3 - 0.00099104*X386^2 + 0.60315*X386 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$f":"(((C386+273)*BJ386)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($F$43+273)/(C386-$F$20+273))/(1-($F$43+273)/($F$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW386^2 + 25.389*AW386 - 11.942)*AZ$62","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"F$27-AR386","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B386+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I386)<(F$42-1),IF((F387+G387)*H387>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.627553595291984,{"$error":"#VALUE!"},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C386+273)^6 + 0.0000000000022967*(C386+273)^5 - 0.000000002547*(C386+273)^4 + 0.0000014456*(C386+273)^3 - 0.00043516*(C386+273)^2 + 0.063792*(C386+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.833333333333222,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM386>0,1,IF(BL387<0,0,1))","v":1},{"$f":"IF(BM386=1,0,IF(BM387=0,0,B387))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(C388 <= F$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I387)<(F$42-1),IF((F388+G388)*H388>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6184029099437622,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I388)<(F$42-1),IF((F389+G389)*H389>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6093036730041119,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I389)<(F$42-1),IF((F390+G390)*H390>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6002555952117758,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I390)<(F$42-1),IF((F391+G391)*H391>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.591258388931827,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I391)<(F$42-1),IF((F392+G392)*H392>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J391=1,1,IF(I392=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I392/(1+F$40)^B392","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1.5823117681465246,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I392)<(F$42-1),IF((F393+G393)*H393>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5734154484462202,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I393)<(F$42-1),IF((F394+G394)*H394>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5645691470203187,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I394)<(F$42-1),IF((F395+G395)*H395>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5557725826482864,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I395)<(F$42-1),IF((F396+G396)*H396>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5470254756907114,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I396)<(F$42-1),IF((F397+G397)*H397>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5383275480804142,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I397)<(F$42-1),IF((F398+G398)*H398>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5296785233136077,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I398)<(F$42-1),IF((F399+G399)*H399>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5210781264411077,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I399)<(F$42-1),IF((F400+G400)*H400>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5125260840595922,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I400)<(F$42-1),IF((F401+G401)*H401>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5040221243029095,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I401)<(F$42-1),IF((F402+G402)*H402>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4955659768334366,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I402)<(F$42-1),IF((F403+G403)*H403>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4871573728334844,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I403)<(F$42-1),IF((F404+G404)*H404>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.478796044996753,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I404)<(F$42-1),IF((F405+G405)*H405>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4704817275198332,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I405)<(F$42-1),IF((F406+G406)*H406>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4622141560937569,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I406)<(F$42-1),IF((F407+G407)*H407>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4539930678955961,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I407)<(F$42-1),IF((F408+G408)*H408>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4458182015801053,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I408)<(F$42-1),IF((F409+G409)*H409>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4376892972714164,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I409)<(F$42-1),IF((F410+G410)*H410>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4296060965547748,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I410)<(F$42-1),IF((F411+G411)*H411>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4215683424683263,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I411)<(F$42-1),IF((F412+G412)*H412>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4135757794949473,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I412)<(F$42-1),IF((F413+G413)*H413>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4056281535541222,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I413)<(F$42-1),IF((F414+G414)*H414>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3977252119938672,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I414)<(F$42-1),IF((F415+G415)*H415>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3898667035826968,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I415)<(F$42-1),IF((F416+G416)*H416>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3820523785016394,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I416)<(F$42-1),IF((F417+G417)*H417>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3742819883362938,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I417)<(F$42-1),IF((F418+G418)*H418>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.366555286068933,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I418)<(F$42-1),IF((F419+G419)*H419>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3588720260706515,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"T420*AZ420/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D420*F$26/1000000-F$33/1000<0,0,D420*F$26/1000000-F$33/1000)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(E420<=(F$31-F$33-F$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$65:I419)<(F$42-1),IF((F420+G420)*H420>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E420/((1+$F$40)^B420)","v":{"$error":"#VALUE!"}},{"$f":"($F$34/1000)/((1+$F$40)^B420)","v":1.3512319640935575},{"$f":"IF(J420<1, B420,N419)","v":{"$error":"#VALUE!"}},{"$f":"(1/12)/(1+$F$40)^B420","v":1.1260266367446311E-2},null,{"$f":"C420*1.8+32-F$21-F$22*1.8","v":{"$error":"#VALUE!"}},{"$f":"R$9*$Q420^6+S$9*$Q420^5+T$9*$Q420^4+U$9*$Q420^3+V$9*$Q420^2+W$9*$Q420+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q420^6+S$10*$Q420^5+T$10*$Q420^4+U$10*$Q420^3+V$10*$Q420^2+W$10*$Q420+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R420-W$14)-(V$14+460)*(S420-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$f":"IF(V420>V419,(C419+273)*AY420-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y419:Z419)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W420^4 - 0.0000011433197*W420^3 + 0.00020328187235*W420^2 - 0.011554722573*W420 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W420^4 - 0.00000000006419*W420^3 + 0.00000001365689*W420^2 - 0.00000043857183*W420 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$f":"(X$35/AC420)*3600*24/U$36","v":{"$error":"#VALUE!"}},{"$f":"AD420/U$39","v":{"$error":"#VALUE!"}},{"$f":"(V420)*365","v":{"$error":"#VALUE!"}},{"$f":"U$37/AE420","v":{"$error":"#VALUE!"}},{"$f":"(Q$35*U$40)/(AB420*AC420*AD420*(Q$38*(AF420-AG420))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH420)","v":{"$error":"#VALUE!"}},{"$f":"F$19+(AA420-F$19)*AI420","v":{"$error":"#VALUE!"}},{"$f":"IF(I420<1,0,IF(AJ420>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$f":"IF(AK420<1,AJ420,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ420-F$20)+1.4745)*(AZ420))","v":{"$error":"#VALUE!"}},{"$f":"AM420*(AJ420-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X420^4 - 0.00000000425191*X420^3 - 0.000119669*X420^2 + 0.307616*X420 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN420:AO420)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ419-F$20","v":{"$error":"#VALUE!"}},{"$f":"-0.0006*AR420 - 0.0681","v":{"$error":"#VALUE!"}},{"$f":"-0.0004*AR420 + 1.0166","v":{"$error":"#VALUE!"}},{"$f":"AS420*AZ$62+AT420","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR420+0.55","v":{"$error":"#VALUE!"}},{"$f":"IF(AR420<150,AU420,IF(AZ$62<AX420,AU420,AV420))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B420","v":29.583333333333183},{"$f":"AJ420","v":{"$error":"#VALUE!"}},{"$f":"4*(AF420*Q$38)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D420","v":{"$error":"#VALUE!"}},{"$f":"BF420/(T420/3.413)","v":{"$error":"#VALUE!"}},{"$f":"-0.000655*(C420-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C420-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$f":"BH420*EXP(BI420*BG420)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I420)<(F$42-1),IF((F421+G421)*H421>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3436348572630072,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I421)<(F$42-1),IF((F422+G422)*H422>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.336080464069884,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I422)<(F$42-1),IF((F423+G423)*H423>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3285685443629232,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I423)<(F$42-1),IF((F424+G424)*H424>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3210988593410731,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$f":"T425*AZ425/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$65:I424)<(F$42-1),IF((F425+G425)*H425>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.31367117154591,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E65:E425)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I65:I425)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K65:K425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L65:L425)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M65:M425)","v":1546.2761714269102},{"$f":"N425","v":{"$error":"#VALUE!"}},{"$f":"SUM(O65:O425)","v":12.885634761890916}]
[]
[]
[]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C439:C799)","v":{"$error":"#VALUE!"}},null,null,"I","II","III","Final","Logic:",null,null,null,"System"]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","No.","Actual","Design","Initial",null,null,null,null,null,null,null,"Time ",null,null,null,null,null,"H2O","Prop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff - design",null,{"$f":"H29","v":0.32065383005880377}]
[null,null,"Prd Fluid T","fn(T,pf & ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,"   <------",null,"counter","T*","SiO2","T,SiO2","Plant outlet","T,inj","Cp","rho","q,fracture","V","t","L/V","function","erfc","T,prod",null,null,"Ti/Tr","T,inj-be","T,si limit","T,inj",null,null,null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(BN439:BN799)","v":8.3333333333333329E-2}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae",null,null,"C","ppm","C","C","C","J/kg-C","kg/m^3","m^3/d","m/d","day","day",null,null,"C","counter",null,null,"C","C","C",null,"T","a","b","c**","c*"," Ratio","eff*","c","efficiency"]
[null,0,{"$f":"H19","v":100},{"$f":"T439*AZ439/3.413","v":1.9465178092939044},{"$f":"IF(D439*H$26/1000000-H$33/1000<0,0,D439*H$26/1000000-H$33/1000)","v":24.495213517533237},{"$f":"IF(C439 <= H$37,1,0)","v":0},{"$f":"IF(E439<=(H$31-H$33-H$39)/1000,1,0)*0","v":0},1,{"$f":"(F439+G439)*H439","v":0},{"$f":"IF(I439<1,0,IF(F414>0,1,0))","v":0},{"$f":"I439/(1+$H$40)^B439","v":0},{"$f":"E439/((1+$H$40)^B439)","v":24.495213517533237},{"$f":"($H$34/1000)/((1+$H$40)^B439)","v":24.394736661069867},{"$f":"IF(J439<1, B439,0)","v":0},{"$f":"(1/12)/(1+$H$40)^B439","v":8.3333333333333329E-2},null,{"$f":"C439*1.8+32-H$21-H$22*1.8","v":209.52339614904486},{"$f":"R$9*$Q439^6+S$9*$Q439^5+T$9*$Q439^4+U$9*$Q439^3+V$9*$Q439^2+W$9*$Q439+AA$9","v":177.68457701098529},{"$f":"R$10*$Q439^6+S$10*$Q439^5+T$10*$Q439^4+U$10*$Q439^3+V$10*$Q439^2+W$10*$Q439+AA$10","v":0.30845618798994073},{"$f":"(R439-W$14)-(V$14+460)*(S439-AA$14)","v":20.659209948013512},null,0,{"$f":"(H19+273)*AY439-273","v":75.763884597621086},{"$f":" 10^(- 34.188 +197.47* (C439+273)^-1 - 0.000005851*(C439+273)^2 + 12.245*LOG(C439+273))*60.08*1000","v":62.613932129858},{"$f":"( 0.00000000000014225*X439^5 - 0.00000000063335*X439^4 + 0.0000011223*X439^3 - 0.00099104*X439^2 + 0.60315*X439 + 238.86)-273","v":6.1186608003822585E-3},{"$f":"(((C439+273)*BJ439)-273)","v":50.74620840852748},{"$f":"MAX(Y439:Z439)+F$23","v":51.434153922681688},{"$f":"(0.00000000217642*W439^4 - 0.0000011433197*W439^3 + 0.00020328187235*W439^2 - 0.011554722573*W439 +4.301651536642)*1000","v":4167.5779327127057},{"$f":" 1/(0.00000000000013*W439^4 - 0.00000000006419*W439^3 + 0.00000001365689*W439^2 - 0.00000043857183*W439 +0.001003773308)","v":975.31896833489816},{"$f":"(X$47/AC439)*3600*24/U$48","v":1107.3300479778604},{"$f":"AD439/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V439)*365","v":0},{"$f":"U$49/AE439","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB439*AC439*AD439*(Q$50*(AF439-AG439))^0.5)","v":{"$error":"#VALUE!"}},{"$f":"ERFC(AH439)","v":{"$error":"#VALUE!"}},{"$f":"H19","v":100},{"$f":"IF(I439<1,0,IF(AJ439>F$37,0,1))","v":0},{"$f":"IF(AK439<1,AJ439,$F$19)","v":100},{"$f":"EXP((-0.42*LN(AJ439-H$20)+1.4745)*(AZ439))","v":0.86323532918738499},{"$f":"AM439*(AJ439-F$20+273)-273","v":47.799060042146834},{"$f":" 0.0000000000249634*X439^4 - 0.00000000425191*X439^3 - 0.000119669*X439^2 + 0.307616*X439 - 0.294394","v":18.496830438544162},{"$f":"MAX(AN439:AO439)","v":47.799060042146834},null,{"$f":"H19-H20","v":99.44588908434929},{"$f":"-0.0006*AR439 - 0.0681","v":-0.12776753345060957},{"$f":"-0.0004*AR439 + 1.0166","v":0.97682164436626029},{"$f":"AS439*AZ$62+AT439","v":0.9350238192965713},{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.86558660068915971},{"$f":"(1-($H$43+273)/(C439-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":1.0070457462090259},{"$f":"-0.001*AR439+0.55","v":0.45055411091565079},{"$f":"IF(AR439<150,AU439,IF(AZ436<AX439,AU439,AV439))","v":0.9350238192965713},{"$f":"( -12.447*AW439^2 + 25.389*AW439 - 11.942)*AZ$436","v":0.32157402436189958},null,{"$f":"V439","v":0},{"$f":"AJ439","v":100},{"$f":"4*(AF439*Q$50)^0.5","v":0},null,{"$f":"D439","v":1.9465178092939044},{"$f":"BF439/(T439/3.413)","v":0.32157402436189958},{"$f":"-0.000655*(C439-(F$19-F$27))+1.01964","v":0.95504120862354214},{"$f":"-0.00244*(C439-(F$19-F$27))-0.0567","v":-0.29734282589092742},{"$f":"BH439*EXP(BI439*BG439)","v":0.86795230136334445},null,{"$f":"H$27-AR439","v":-0.82178011265770579},{"$f":"IF(BL439<0,0,1)","v":0},{"$f":"BM439","v":0}]
[null,{"$f":"B439+1/12","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"T440*AZ440/3.413","v":{"$error":"#VALUE!"}},{"$f":"IF(D440*H$26/1000000-H$33/1000<0,0,D440*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C440 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I439)<(H$42-1),IF((F440+G440)*H440>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J439=1,1,IF(I440=1,1,0))","v":{"$error":"#VALUE!"}},{"$f":"I440/(1+H$40)^B440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},24.257580772634665,{"$f":"IF(J440<1, B440,N439)","v":{"$error":"#VALUE!"}},8.2864803685795047E-2,null,{"$f":"C440*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK439<1,V439+1/12,X$54/365)","v":8.3333333333333329E-2},{"$f":"IF(V440>V439,(C439+273)*AY440-273,W$65)","v":75.946659877756474},{"$f":" 10^(- 34.188 +197.47* (C440+273)^-1 - 0.000005851*(C440+273)^2 + 12.245*LOG(C440+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C440+273)*BJ440)-273)","v":{"$error":"#VALUE!"}},{"$f":"MAX(Y439:Z439)+F$23","v":51.434153922681688},{"$f":"(0.00000000217642*W440^4 - 0.0000011433197*W440^3 + 0.00020328187235*W440^2 - 0.011554722573*W440 +4.301651536642)*1000","v":4168.1900488343954},{"$f":" 1/(0.00000000000013*W440^4 - 0.00000000006419*W440^3 + 0.00000001365689*W440^2 - 0.00000043857183*W440 +0.001003773308)","v":975.18819876533894},{"$f":"(X$47/AC440)*3600*24/U$48","v":1107.4785373401367},{"$f":"AD440/U$51","v":{"$error":"#VALUE!"}},{"$f":"(V440)*365","v":30.416666666666664},{"$f":"U$49/AE440","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB440*AC440*AD440*(Q$50*(AF440-AG440))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F$19+(AA440-F$19)*AI440","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(AK440<1,AJ440,AJ$65)","v":{"$error":"#VALUE!"}},{"$f":"EXP((-0.42*LN(AJ440-F$20)+1.4745)*(AZ440))","v":{"$error":"#VALUE!"}},{"$f":"AM440*(AJ440-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X440^4 - 0.00000000425191*X440^3 - 0.000119669*X440^2 + 0.307616*X440 - 0.294394","v":{"$error":"#VALUE!"}},{"$f":"MAX(AN440:AO440)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ439-F$20","v":98.624108971691584},-0.12727446538301493,{"$f":"-0.0004*AR440 + 1.0166","v":0.97715035641132331},0.93551383345243022,{"$f":" -8.3766E-16*(C439+273)^6 + 0.0000000000022967*(C439+273)^5 - 0.000000002547*(C439+273)^4 + 0.0000014456*(C439+273)^3 - 0.00043516*(C439+273)^2 + 0.063792*(C439+273) - 2.4296","v":0.86558660068915971},{"$f":"(1-($H$43+273)/(C440-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$f":"-0.001*AR440+0.55","v":0.45137589102830844},{"$f":"IF(AR440<150,AU440,IF(AZ$62<AX440,AU440,AV440))","v":0.93551383345243022},{"$f":"( -12.447*AW440^2 + 25.389*AW440 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,{"$f":"B440","v":8.3333333333333329E-2},{"$f":"AJ440","v":{"$error":"#VALUE!"}},{"$f":"4*(AF440*Q$50)^0.5","v":7.1463588871627168},null,{"$f":"D440","v":{"$error":"#VALUE!"}},{"$f":"BF440/(T440/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH440*EXP(BI440*BG440)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR440","v":0},{"$f":"IF(BM439>0,1,IF(BL440<0,0,1))","v":1},{"$f":"IF(BM439=1,0,IF(BM440=0,0,B440))","v":8.3333333333333329E-2}]
[null,{"$f":"B440+1/12","v":0.16666666666666666},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I440)<(H$42-1),IF((F441+G441)*H441>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J440=1,1,IF(I441=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24.121196023400259,{"$f":"IF(J441<1, B441,N440)","v":{"$error":"#VALUE!"}},8.2398908278624242E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(V441>V440,(C440+273)*AY441-273,W$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y440:Z440)+F$23","v":{"$error":"#VALUE!"}},{"$f":"(0.00000000217642*W441^4 - 0.0000011433197*W441^3 + 0.00020328187235*W441^2 - 0.011554722573*W441 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W441^4 - 0.00000000006419*W441^3 + 0.00000001365689*W441^2 - 0.00000043857183*W441 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V441)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK441<1,AJ441,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN441:AO441)","v":{"$error":"#VALUE!"}},null,{"$f":"AJ440-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"-0.0004*AR441 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C440+273)^6 + 0.0000000000022967*(C440+273)^5 - 0.000000002547*(C440+273)^4 + 0.0000014456*(C440+273)^3 - 0.00043516*(C440+273)^2 + 0.063792*(C440+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR441<150,AU441,IF(AZ$62<AX441,AU441,AV441))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B441","v":0.16666666666666666},{"$f":"AJ441","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM440>0,1,IF(BL441<0,0,1))","v":1},{"$f":"IF(BM440=1,0,IF(BM441=0,0,B441))","v":0}]
[null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I441)<(H$42-1),IF((F442+G442)*H442>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J441=1,1,IF(I442=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.985578077747711,{"$error":"#VALUE!"},8.193563230118435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I442)<(H$42-1),IF((F443+G443)*H443>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J442=1,1,IF(I443=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.850722624434482,{"$error":"#VALUE!"},8.1474961026109557E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.33333333333333331,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I443)<(H$42-1),IF((F444+G444)*H444>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.716625376457365,{"$error":"#VALUE!"},8.1016879808836456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA444-F$19)*AI444","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.41666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I444)<(H$42-1),IF((F445+G445)*H445>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.583282070916219,{"$error":"#VALUE!"},8.0561374087138635E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA445-F$19)*AI445","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.49999999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.58333333333333326,{"$f":"AJ446","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I445)<(H$42-1),IF((F446+G446)*H446>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.450688468878429,{"$error":"#VALUE!"},8.0108429380663662E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.58333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.66666666666666663,{"$f":"AJ447","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I446)<(H$42-1),IF((F447+G447)*H447>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.318840355244188,{"$error":"#VALUE!"},7.9658031290472858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W447^4 - 0.0000011433197*W447^3 + 0.00020328187235*W447^2 - 0.011554722573*W447 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W447^4 - 0.00000000006419*W447^3 + 0.00000001365689*W447^2 - 0.00000043857183*W447 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V447)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK447<1,AJ447,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN447:AO447)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR447 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.66666666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I447)<(H$42-1),IF((F448+G448)*H448>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.187733538612456,{"$error":"#VALUE!"},7.9210165498583424E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W448^4 - 0.0000011433197*W448^3 + 0.00020328187235*W448^2 - 0.011554722573*W448 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W448^4 - 0.00000000006419*W448^3 + 0.00000001365689*W448^2 - 0.00000043857183*W448 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V448)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK448<1,AJ448,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN448:AO448)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR448 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I448)<(H$42-1),IF((F449+G449)*H449>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23.057363851147766,{"$error":"#VALUE!"},7.8764817767513429E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W449^4 - 0.0000011433197*W449^3 + 0.00020328187235*W449^2 - 0.011554722573*W449 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W449^4 - 0.00000000006419*W449^3 + 0.00000001365689*W449^2 - 0.00000043857183*W449 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V449)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK449<1,AJ449,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN449:AO449)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR449 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.83333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I449)<(H$42-1),IF((F450+G450)*H450>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.927727148447683,{"$error":"#VALUE!"},7.8321973939829065E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W450^4 - 0.0000011433197*W450^3 + 0.00020328187235*W450^2 - 0.011554722573*W450 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W450^4 - 0.00000000006419*W450^3 + 0.00000001365689*W450^2 - 0.00000043857183*W450 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V450)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK450<1,AJ450,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN450:AO450)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR450 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,0.91666666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I450)<(H$42-1),IF((F451+G451)*H451>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.79881930941109,{"$error":"#VALUE!"},7.7881619937694699E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W451^4 - 0.0000011433197*W451^3 + 0.00020328187235*W451^2 - 0.011554722573*W451 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W451^4 - 0.00000000006419*W451^3 + 0.00000001365689*W451^2 - 0.00000043857183*W451 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V451)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK451<1,AJ451,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN451:AO451)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR451 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I451)<(H$42-1),IF((F452+G452)*H452>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.670636236107164,{"$error":"#VALUE!"},7.7443741762425272E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.0833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I452)<(H$42-1),IF((F453+G453)*H453>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.543173853645097,{"$error":"#VALUE!"},7.7008325494041338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.1666666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I453)<(H$42-1),IF((F454+G454)*H454>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.416428110044588,{"$error":"#VALUE!"},7.6575357290826498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.2499999999999998,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I454)<(H$42-1),IF((F455+G455)*H455>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.290394976106992,{"$error":"#VALUE!"},7.6144823388887423E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I455)<(H$42-1),IF((F456+G456)*H456>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.165070445287256,{"$error":"#VALUE!"},7.5716710101716309E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4166666666666663,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I456)<(H$42-1),IF((F457+G457)*H457>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22.040450533566556,{"$error":"#VALUE!"},7.5291003819755717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.4999999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I457)<(H$42-1),IF((F458+G458)*H458>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.916531279325635,{"$error":"#VALUE!"},7.4867691009966042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.5833333333333328,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I458)<(H$42-1),IF((F459+G459)*H459>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.793308743218866,{"$error":"#VALUE!"},7.444675821539519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I459)<(H$42-1),IF((F460+G460)*H460>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.670779008049024,{"$error":"#VALUE!"},7.4028192054750863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.7499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I460)<(H$42-1),IF((F461+G461)*H461>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.548938178642771,{"$error":"#VALUE!"},7.3611979221975155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.8333333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I461)<(H$42-1),IF((F462+G462)*H462>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.427782381726807,{"$error":"#VALUE!"},7.3198106485821562E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9166666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I462)<(H$42-1),IF((F463+G463)*H463>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.307307765804758,{"$error":"#VALUE!"},7.2786560689434301E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,1.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I463)<(H$42-1),IF((F464+G464)*H464>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.18751050103473,{"$error":"#VALUE!"},7.237732874993015E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.0833333333333326,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I464)<(H$42-1),IF((F465+G465)*H465>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21.068386779107566,{"$error":"#VALUE!"},7.1970397657982549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.1666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I465)<(H$42-1),IF((F466+G466)*H466>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.94993281312578,{"$error":"#VALUE!"},7.1565754477407942E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.2499999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I466)<(H$42-1),IF((F467+G467)*H467>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.832144837483167,{"$error":"#VALUE!"},7.1163386344754595E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.333333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I467)<(H$42-1),IF((F468+G468)*H468>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.7150191077451,{"$error":"#VALUE!"},7.0763280468893741E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.4166666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I468)<(H$42-1),IF((F469+G469)*H469>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.59855190052949,{"$error":"#VALUE!"},7.0365424130612822E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I469)<(H$42-1),IF((F470+G470)*H470>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.482739513388445,{"$error":"#VALUE!"},6.9969804682211256E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.5833333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I470)<(H$42-1),IF((F471+G471)*H471>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.367578264690525,{"$error":"#VALUE!"},6.9576409547098303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I471)<(H$42-1),IF((F472+G472)*H472>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.253064493503757,{"$error":"#VALUE!"},6.9185226219393325E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.7500000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I472)<(H$42-1),IF((F473+G473)*H473>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.139194559479222,{"$error":"#VALUE!"},6.8796242263528179E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I473)<(H$42-1),IF((F474+G474)*H474>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},20.025964842735327,{"$error":"#VALUE!"},6.8409445313851902E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,2.9166666666666674,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I474)<(H$42-1),IF((F475+G475)*H475>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.913371743742758,{"$error":"#VALUE!"},6.8024823074237642E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I475)<(H$42-1),IF((F476+G476)*H476>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.801411683210027,{"$error":"#VALUE!"},6.7642363317691731E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.0833333333333344,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I476)<(H$42-1),IF((F477+G477)*H477>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.690081101969689,{"$error":"#VALUE!"},6.7262053885964998E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.1666666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I477)<(H$42-1),IF((F478+G478)*H478>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.579376460865213,{"$error":"#VALUE!"},6.6883882689166285E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.2500000000000013,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I478)<(H$42-1),IF((F479+G479)*H479>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.469294240638472,{"$error":"#VALUE!"},6.6507837705378117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I479)<(H$42-1),IF((F480+G480)*H480>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.359830941817847,{"$error":"#VALUE!"},6.6133906980274521E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.4166666666666683,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I480)<(H$42-1),IF((F481+G481)*H481>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.250983084606997,{"$error":"#VALUE!"},6.5762078626740939E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5000000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I481)<(H$42-1),IF((F482+G482)*H482>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.142747208774242,{"$error":"#VALUE!"},6.5392340824496478E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.5833333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I482)<(H$42-1),IF((F483+G483)*H483>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19.035119873542541,{"$error":"#VALUE!"},6.5024681819718017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.6666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I483)<(H$42-1),IF((F484+G484)*H484>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.928097657480144,{"$error":"#VALUE!"},6.4659089924666638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.7500000000000022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I484)<(H$42-1),IF((F485+G485)*H485>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.821677158391793,{"$error":"#VALUE!"},6.4295553517316043E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.8333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I485)<(H$42-1),IF((F486+G486)*H486>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.715854993210584,{"$error":"#VALUE!"},6.3934061040983078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,3.9166666666666692,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I486)<(H$42-1),IF((F487+G487)*H487>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.610627797890427,{"$error":"#VALUE!"},6.357460100396041E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0000000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I487)<(H$42-1),IF((F488+G488)*H488>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.505992227299085,{"$error":"#VALUE!"},6.3217161979151143E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.0833333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I488)<(H$42-1),IF((F489+G489)*H489>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.401944955111855,{"$error":"#VALUE!"},6.2861732603705589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.1666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I489)<(H$42-1),IF((F490+G490)*H490>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.298482673705806,{"$error":"#VALUE!"},6.250830157866008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.2500000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I490)<(H$42-1),IF((F491+G491)*H491>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.195602094054646,{"$error":"#VALUE!"},6.2156857668577682E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.3333333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I491)<(H$42-1),IF((F492+G492)*H492>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18.093299945624153,{"$error":"#VALUE!"},6.180738970119113E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.4166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I492)<(H$42-1),IF((F493+G493)*H493>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.991572976268223,{"$error":"#VALUE!"},6.1459886567047609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I493)<(H$42-1),IF((F494+G494)*H494>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.89041795212546,{"$error":"#VALUE!"},6.1114337219155587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.5833333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I494)<(H$42-1),IF((F495+G495)*H495>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.789831657516398,{"$error":"#VALUE!"},6.0770730672633673E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.666666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I495)<(H$42-1),IF((F496+G496)*H496>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.689810894841262,{"$error":"#VALUE!"},6.042905600436136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I496)<(H$42-1),IF((F497+G497)*H497>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.590352484478313,{"$error":"#VALUE!"},6.0089302352631817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.833333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I497)<(H$42-1),IF((F498+G498)*H498>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.491453264682793,{"$error":"#VALUE!"},5.9751458916806631E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9166666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I498)<(H$42-1),IF((F499+G499)*H499>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.393110091486381,{"$error":"#VALUE!"},5.9415514956972351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,4.9999999999999991,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I499)<(H$42-1),IF((F500+G500)*H500>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.29531983859728,{"$error":"#VALUE!"},5.9081459793599203E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR500+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.0833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I500)<(H$42-1),IF((F501+G501)*H501>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.198079397300802,{"$error":"#VALUE!"},5.8749282807201493E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR501+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.1666666666666652,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I501)<(H$42-1),IF((F502+G502)*H502>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17.101385676360568,{"$error":"#VALUE!"},5.8418973438000073E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.2499999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.3333333333333313,{"$error":"#VALUE!"},{"$f":"T503*AZ503/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E503<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I502)<(H$42-1),IF((F503+G503)*H503>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E503/((1+$H$40)^B503)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B503)","v":17.00523560192023},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B503","v":5.8090521185586629E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q503^6+S$9*$Q503^5+T$9*$Q503^4+U$9*$Q503^3+V$9*$Q503^2+W$9*$Q503+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q503^6+S$10*$Q503^5+T$10*$Q503^4+U$10*$Q503^3+V$10*$Q503^2+W$10*$Q503+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R503-W$14)-(V$14+460)*(S503-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X503^5 - 0.00000000063335*X503^4 + 0.0000011223*X503^3 - 0.00099104*X503^2 + 0.60315*X503 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH503)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I503<1,0,IF(AJ503>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR503 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS503*AZ$62+AT503","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.3333333333333313,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C503-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C503-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D504*H$26/1000000-H$33/1000<0,0,D504*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C504 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I503)<(H$42-1),IF((F504+G504)*H504>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I504/(1+H$40)^B504","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},16.909626117405754,{"$error":"#VALUE!"},5.7763915608589851E-2,null,{"$f":"C504*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK503<1,V503+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V504>V503,(C503+273)*AY504-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C504+273)^-1 - 0.000005851*(C504+273)^2 + 12.245*LOG(C504+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C504+273)*BJ504)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC504)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD504/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE504","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB504*AC504*AD504*(Q$50*(AF504-AG504))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ504-F$20)+1.4745)*(AZ504))","v":{"$error":"#VALUE!"}},{"$f":"AM504*(AJ504-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X504^4 - 0.00000000425191*X504^3 - 0.000119669*X504^2 + 0.307616*X504 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C504-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW504^2 + 25.389*AW504 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,5.4166666666666643,{"$error":"#VALUE!"},{"$f":"4*(AF504*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D504","v":{"$error":"#VALUE!"}},{"$f":"BF504/(T504/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH504*EXP(BI504*BG504)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR504","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B504+1/12","v":5.4999999999999973},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I504)<(H$42-1),IF((F505+G505)*H505>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.814554183428246,{"$f":"IF(J505<1, B505,N504)","v":{"$error":"#VALUE!"}},5.7439146324343569E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y504:Z504)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ504-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C504+273)^6 + 0.0000000000022967*(C504+273)^5 - 0.000000002547*(C504+273)^4 + 0.0000014456*(C504+273)^3 - 0.00043516*(C504+273)^2 + 0.063792*(C504+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR505<150,AU505,IF(AZ$62<AX505,AU505,AV505))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B505","v":5.4999999999999973},{"$f":"AJ505","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM504>0,1,IF(BL505<0,0,1))","v":1},{"$f":"IF(BM504=1,0,IF(BM505=0,0,B505))","v":0}]
[null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I505)<(H$42-1),IF((F506+G506)*H506>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.720016777687349,{"$error":"#VALUE!"},5.7116203008556639E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.5833333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I506)<(H$42-1),IF((F507+G507)*H507>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J506=1,1,IF(I507=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.62601089487514,{"$error":"#VALUE!"},5.6795075394984747E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.6666666666666634,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I507)<(H$42-1),IF((F508+G508)*H508>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.53253354658062,{"$error":"#VALUE!"},5.6475753275104082E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.7499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I508)<(H$42-1),IF((F509+G509)*H509>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.439581761194688,{"$error":"#VALUE!"},5.6158226497786762E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA509-F$19)*AI509","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.8333333333333295,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I509)<(H$42-1),IF((F510+G510)*H510>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.347152583815696,{"$error":"#VALUE!"},5.5842484968978166E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9166666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,5.9999999999999956,{"$f":"AJ511","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I510)<(H$42-1),IF((F511+G511)*H511>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.255243076155502,{"$error":"#VALUE!"},5.5528518651376042E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,5.9999999999999956,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I511)<(H$42-1),IF((F512+G512)*H512>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.163850316446059,{"$error":"#VALUE!"},5.5216317564111411E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I512)<(H$42-1),IF((F513+G513)*H513>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16.072971399346546,{"$error":"#VALUE!"},5.4905871782431316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.1666666666666616,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I513)<(H$42-1),IF((F514+G514)*H514>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.982603435851003,{"$error":"#VALUE!"},5.4597171437383261E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.2499999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I514)<(H$42-1),IF((F515+G515)*H515>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.892743553196482,{"$error":"#VALUE!"},5.4290206715501534E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W515^4 - 0.0000011433197*W515^3 + 0.00020328187235*W515^2 - 0.011554722573*W515 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W515^4 - 0.00000000006419*W515^3 + 0.00000001365689*W515^2 - 0.00000043857183*W515 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V515)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK515<1,AJ515,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN515:AO515)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR515 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.3333333333333277,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I515)<(H$42-1),IF((F516+G516)*H516>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.803388894771736,{"$error":"#VALUE!"},5.39849678584952E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I516)<(H$42-1),IF((F517+G517)*H517>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.714536620026404,{"$error":"#VALUE!"},5.3681445162937928E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.4999999999999938,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I517)<(H$42-1),IF((F518+G518)*H518>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.626183904380703,{"$error":"#VALUE!"},5.3379628979959487E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.5833333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I518)<(H$42-1),IF((F519+G519)*H519>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.53832793913565,{"$error":"#VALUE!"},5.3079509714939035E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.6666666666666599,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I519)<(H$42-1),IF((F520+G520)*H520>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.45096593138376,{"$error":"#VALUE!"},5.2781077827200089E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I520)<(H$42-1),IF((F521+G521)*H521>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.364095103920274,{"$error":"#VALUE!"},5.2484323829707268E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.8333333333333259,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I521)<(H$42-1),IF((F522+G522)*H522>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.277712695154859,{"$error":"#VALUE!"},5.218923828876465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.916666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I522)<(H$42-1),IF((F523+G523)*H523>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.191815959023836,{"$error":"#VALUE!"},5.1895811823715936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,6.999999999999992,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I523)<(H$42-1),IF((F524+G524)*H524>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.106402164902862,{"$error":"#VALUE!"},5.1604035106646191E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.083333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I524)<(H$42-1),IF((F525+G525)*H525>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15.021468597520139,{"$error":"#VALUE!"},5.1313898862085351E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.1666666666666581,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I525)<(H$42-1),IF((F526+G526)*H526>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.937012556870098,{"$error":"#VALUE!"},5.1025393866713342E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.2499999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I526)<(H$42-1),IF((F527+G527)*H527>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.853031358127554,{"$error":"#VALUE!"},5.073851094906686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.3333333333333242,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I527)<(H$42-1),IF((F528+G528)*H528>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.769522331562372,{"$error":"#VALUE!"},5.0453240989247854E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I528)<(H$42-1),IF((F529+G529)*H529>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.686482822454584,{"$error":"#VALUE!"},5.0169574918633587E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.4999999999999902,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I529)<(H$42-1),IF((F530+G530)*H530>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.603910191010003,{"$error":"#VALUE!"},4.9887503719588305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.5833333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I530)<(H$42-1),IF((F531+G531)*H531>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.521801812276308,{"$error":"#VALUE!"},4.9607018425176667E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.6666666666666563,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I531)<(H$42-1),IF((F532+G532)*H532>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.440155076059588,{"$error":"#VALUE!"},4.9328110118878589E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.7499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I532)<(H$42-1),IF((F533+G533)*H533>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.358967386841378,{"$error":"#VALUE!"},4.9050769934305863E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.8333333333333224,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I533)<(H$42-1),IF((F534+G534)*H534>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.278236163696134,{"$error":"#VALUE!"},4.8774989054920247E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9166666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I534)<(H$42-1),IF((F535+G535)*H535>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.197958840209195,{"$error":"#VALUE!"},4.8500758713753221E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,7.9999999999999885,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I535)<(H$42-1),IF((F536+G536)*H536>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.1181328643952,{"$error":"#VALUE!"},4.822807019312729E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.0833333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I536)<(H$42-1),IF((F537+G537)*H537>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14.038755698616955,{"$error":"#VALUE!"},4.7956914824378846E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.1666666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I537)<(H$42-1),IF((F538+G538)*H538>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.959824819504764,{"$error":"#VALUE!"},4.7687283987582554E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.2499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I538)<(H$42-1),IF((F539+G539)*H539>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.881337717876219,{"$error":"#VALUE!"},4.7419169111277436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.3333333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I539)<(H$42-1),IF((F540+G540)*H540>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.803291898656422,{"$error":"#VALUE!"},4.7152561672194254E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4166666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I540)<(H$42-1),IF((F541+G541)*H541>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.725684880798676,{"$error":"#VALUE!"},4.6887453194984649E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.4999999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I541)<(H$42-1),IF((F542+G542)*H542>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.648514197205609,{"$error":"#VALUE!"},4.6623835251951677E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I542)<(H$42-1),IF((F543+G543)*H543>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.571777394650754,{"$error":"#VALUE!"},4.6361699462781923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.666666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I543)<(H$42-1),IF((F544+G544)*H544>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.495472033700548,{"$error":"#VALUE!"},4.6101037494279046E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.7499999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I544)<(H$42-1),IF((F545+G545)*H545>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.419595688636798,{"$error":"#VALUE!"},4.584184106009892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.8333333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I545)<(H$42-1),IF((F546+G546)*H546>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.344145947379557,{"$error":"#VALUE!"},4.5584101920486189E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I546)<(H$42-1),IF((F547+G547)*H547>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.269120411410455,{"$error":"#VALUE!"},4.5327811882012334E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,8.9999999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I547)<(H$42-1),IF((F548+G548)*H548>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.194516695696441,{"$error":"#VALUE!"},4.5072962797315201E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.0833333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I548)<(H$42-1),IF((F549+G549)*H549>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.120332428613969,{"$error":"#VALUE!"},4.4819546564840017E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.1666666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I549)<(H$42-1),IF((F550+G550)*H550>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13.046565251873604,{"$error":"#VALUE!"},4.4567555128581807E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.2499999999999964,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I550)<(H$42-1),IF((F551+G551)*H551>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.97321282044506,{"$error":"#VALUE!"},4.4316980477829358E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.3333333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I551)<(H$42-1),IF((F552+G552)*H552>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.900272802482631,{"$error":"#VALUE!"},4.4067814646910501E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4166666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I552)<(H$42-1),IF((F553+G553)*H553>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.827742879251092,{"$error":"#VALUE!"},4.3820049714938906E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.4999999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I553)<(H$42-1),IF((F554+G554)*H554>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.755620745051965,{"$error":"#VALUE!"},4.3573677805562303E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.5833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I554)<(H$42-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.68390410715023,{"$error":"#VALUE!"},4.3328691086712057E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.6666666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I555)<(H$42-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.61259068570144,{"$error":"#VALUE!"},4.3085081770354229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I556)<(H$42-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.541678213679242,{"$error":"#VALUE!"},4.2842842112241958E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.8333333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I557)<(H$42-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.471164436803319,{"$error":"#VALUE!"},4.2601964411669316E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,9.9166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I558)<(H$42-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.40104711346771,{"$error":"#VALUE!"},4.2362441011226458E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.000000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I559)<(H$42-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.331324014669564,{"$error":"#VALUE!"},4.2124264296556239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.083333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I560)<(H$42-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.261992923938282,{"$error":"#VALUE!"},4.1887426696112139E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.16666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I561)<(H$42-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.193051637265047,{"$error":"#VALUE!"},4.165192068091756E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.250000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I562)<(H$42-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.124497963032759,{"$error":"#VALUE!"},4.141773876432648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.333333333333337,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I563)<(H$42-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12.056329721946376,{"$error":"#VALUE!"},4.1184873501785485E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.416666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I564)<(H$42-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.988544746963631,{"$error":"#VALUE!"},4.0953317490597087E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR565+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.500000000000005,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I565)<(H$42-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.921140883226128,{"$error":"#VALUE!"},4.072306336968437E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.666666666666673,{"$error":"#VALUE!"},{"$f":"T567*AZ567/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E567<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I566)<(H$42-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E567/((1+$H$40)^B567)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B567)","v":11.854115987990863},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B567","v":4.0494103819357037E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q567^6+S$9*$Q567^5+T$9*$Q567^4+U$9*$Q567^3+V$9*$Q567^2+W$9*$Q567+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q567^6+S$10*$Q567^5+T$10*$Q567^4+U$10*$Q567^3+V$10*$Q567^2+W$10*$Q567+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R567-W$14)-(V$14+460)*(S567-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X567^5 - 0.00000000063335*X567^4 + 0.0000011223*X567^3 - 0.00099104*X567^2 + 0.60315*X567 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH567)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I567<1,0,IF(AJ567>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR567 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS567*AZ$62+AT567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.666666666666673,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C567-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C567-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,10.750000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D568*H$26/1000000-H$33/1000<0,0,D568*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C568 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I567)<(H$42-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I568/(1+H$40)^B568","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},11.787467930562087,{"$error":"#VALUE!"},4.0266431561078696E-2,null,{"$f":"C568*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK567<1,V567+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V568>V567,(C567+273)*AY568-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C568+273)^-1 - 0.000005851*(C568+273)^2 + 12.245*LOG(C568+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C568+273)*BJ568)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC568)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD568/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE568","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB568*AC568*AD568*(Q$50*(AF568-AG568))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ568-F$20)+1.4745)*(AZ568))","v":{"$error":"#VALUE!"}},{"$f":"AM568*(AJ568-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X568^4 - 0.00000000425191*X568^3 - 0.000119669*X568^2 + 0.307616*X568 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C568-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW568^2 + 25.389*AW568 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,10.750000000000007,{"$error":"#VALUE!"},{"$f":"4*(AF568*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D568","v":{"$error":"#VALUE!"}},{"$f":"BF568/(T568/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH568*EXP(BI568*BG568)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR568","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B568+1/12","v":10.833333333333341},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I568)<(H$42-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.721194592223586,{"$f":"IF(J569<1, B569,N568)","v":{"$error":"#VALUE!"}},4.0040039357235456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y568:Z568)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ568-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C568+273)^6 + 0.0000000000022967*(C568+273)^5 - 0.000000002547*(C568+273)^4 + 0.0000014456*(C568+273)^3 - 0.00043516*(C568+273)^2 + 0.063792*(C568+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR569<150,AU569,IF(AZ$62<AX569,AU569,AV569))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B569","v":10.833333333333341},{"$f":"AJ569","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM568>0,1,IF(BL569<0,0,1))","v":1},{"$f":"IF(BM568=1,0,IF(BM569=0,0,B569))","v":0}]
[null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I569)<(H$42-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.65529386617132,{"$error":"#VALUE!"},3.9814920010905877E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,10.916666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I570)<(H$42-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J570=1,1,IF(I571=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.589763657446452,{"$error":"#VALUE!"},3.9591066365632185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.000000000000009,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I571)<(H$42-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.524601882868746,{"$error":"#VALUE!"},3.9368471305192727E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.083333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I572)<(H$42-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.459806470970353,{"$error":"#VALUE!"},3.9147127753375817E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA573-F$19)*AI573","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.166666666666677,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I573)<(H$42-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.395375361929943,{"$error":"#VALUE!"},3.8927028673754707E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.333333333333345,{"$f":"AJ575","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I574)<(H$42-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.331306507507245,{"$error":"#VALUE!"},3.8708167069463978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.333333333333345,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I575)<(H$42-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.267597870977918,{"$error":"#VALUE!"},3.8490535982977074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.416666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I576)<(H$42-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.204247427068807,{"$error":"#VALUE!"},3.8274128495885101E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.500000000000012,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I577)<(H$42-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.141253161893573,{"$error":"#VALUE!"},3.805893772867696E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.583333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I578)<(H$42-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.078613072888649,{"$error":"#VALUE!"},3.7844956840520576E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W579^4 - 0.0000011433197*W579^3 + 0.00020328187235*W579^2 - 0.011554722573*W579 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W579^4 - 0.00000000006419*W579^3 + 0.00000001365689*W579^2 - 0.00000043857183*W579 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V579)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK579<1,AJ579,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN579:AO579)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR579 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.66666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I579)<(H$42-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},11.016325168749608,{"$error":"#VALUE!"},3.763217902904549E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.750000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I580)<(H$42-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.95438746936783,{"$error":"#VALUE!"},3.7420597530126568E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.833333333333348,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I581)<(H$42-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.892798005767583,{"$error":"#VALUE!"},3.7210205617669023E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,11.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I582)<(H$42-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.831554820043406,{"$error":"#VALUE!"},3.7000996603394537E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.000000000000016,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I583)<(H$42-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.770655965297886,{"$error":"#VALUE!"},3.6792963836628695E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.08333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I584)<(H$42-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.710099505579761,{"$error":"#VALUE!"},3.6586100704089519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.166666666666684,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I585)<(H$42-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.649883515822371,{"$error":"#VALUE!"},3.6380400629677276E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.250000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I586)<(H$42-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.590006081782466,{"$error":"#VALUE!"},3.6175857074265384E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.333333333333352,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I587)<(H$42-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.530465299979356,{"$error":"#VALUE!"},3.597246353549257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.416666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I588)<(H$42-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.471259277634394,{"$error":"#VALUE!"},3.5770213547556155E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.50000000000002,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I589)<(H$42-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.412386132610809,{"$error":"#VALUE!"},3.556910068100648E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I590)<(H$42-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.353843993353873,{"$error":"#VALUE!"},3.5369118542542578E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.666666666666687,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I591)<(H$42-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.295630998831403,{"$error":"#VALUE!"},3.5170260774808844E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.750000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I592)<(H$42-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.237745298474602,{"$error":"#VALUE!"},3.4972521056193036E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.833333333333355,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I593)<(H$42-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.18018505211923,{"$error":"#VALUE!"},3.4775893100625239E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,12.916666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I594)<(H$42-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.122948429947103,{"$error":"#VALUE!"},3.4580370657378054E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.000000000000023,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I595)<(H$42-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.066033612427926,{"$error":"#VALUE!"},3.4385947510867924E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.083333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I596)<(H$42-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10.009438790261454,{"$error":"#VALUE!"},3.4192617480457481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.166666666666691,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I597)<(H$42-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.9531621643199664,{"$error":"#VALUE!"},3.4000374420259112E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I598)<(H$42-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.8972019455910853,{"$error":"#VALUE!"},3.3809212218939594E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.333333333333359,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I599)<(H$42-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.841556355120888,{"$error":"#VALUE!"},3.3619124799525751E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.416666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I600)<(H$42-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.7862236239573726,{"$error":"#VALUE!"},3.3430106119211336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.500000000000027,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I601)<(H$42-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.73120199309421,{"$error":"#VALUE!"},3.3242150169164923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.583333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I602)<(H$42-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6764897134148296,{"$error":"#VALUE!"},3.305525097433884E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.666666666666694,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I603)<(H$42-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.6220850456368208,{"$error":"#VALUE!"},3.2869402593279279E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.750000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I604)<(H$42-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5679862602566335,{"$error":"#VALUE!"},3.2684599117937405E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.833333333333362,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I605)<(H$42-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.5141916374946032,{"$error":"#VALUE!"},3.250083467348152E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,13.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I606)<(H$42-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4606994672402784,{"$error":"#VALUE!"},3.2318103418110318E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.00000000000003,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I607)<(H$42-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.4075080489980571,{"$error":"#VALUE!"},3.2136399542867199E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.083333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I608)<(H$42-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.3546156918331302,{"$error":"#VALUE!"},3.1955717271455575E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.166666666666698,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I609)<(H$42-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.302020714317722,{"$error":"#VALUE!"},3.1776050860055235E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.250000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I610)<(H$42-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.2497214444776432,{"$error":"#VALUE!"},3.1597394597139783E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.333333333333366,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I611)<(H$42-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1977162197391422,{"$error":"#VALUE!"},3.141974280329507E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.4166666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I612)<(H$42-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.1460033868760426,{"$error":"#VALUE!"},3.1243089831038615E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.500000000000034,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I613)<(H$42-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.0945813019571986,{"$error":"#VALUE!"},3.1067430064640095E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I614)<(H$42-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},9.043448330294229,{"$error":"#VALUE!"},3.0892757919942823E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.666666666666702,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I615)<(H$42-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9926028463895467,{"$error":"#VALUE!"},3.0719067844186224E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.750000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I616)<(H$42-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.9420432338847,{"$error":"#VALUE!"},3.0546354315829336E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.833333333333369,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I617)<(H$42-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.891767885508969,{"$error":"#VALUE!"},3.0374611844375229E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,14.916666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I618)<(H$42-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.841775203028293,{"$error":"#VALUE!"},3.0203834970196543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.000000000000037,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I619)<(H$42-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7920635971944403,{"$error":"#VALUE!"},3.0034018264361851E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.083333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I620)<(H$42-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.7426314876945099,{"$error":"#VALUE!"},2.9865156328463136E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.166666666666705,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I621)<(H$42-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.6934773031006696,{"$error":"#VALUE!"},2.9697243794444127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I622)<(H$42-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.644599480820224,{"$error":"#VALUE!"},2.9530275324429693E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.333333333333373,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I623)<(H$42-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5959964670459232,{"$error":"#VALUE!"},2.9364245610556127E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.416666666666707,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I624)<(H$42-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.5476667167065798,{"$error":"#VALUE!"},2.9199149374802436E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.500000000000041,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I625)<(H$42-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4996086934179385,{"$error":"#VALUE!"},2.9034981368822502E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.583333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I626)<(H$42-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4518208694338561,{"$error":"#VALUE!"},2.887173637377833E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.666666666666709,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I627)<(H$42-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.4043017255977031,{"$error":"#VALUE!"},2.8709409200174028E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.750000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I628)<(H$42-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.357049751294106,{"$error":"#VALUE!"},2.8547994687690946E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR629+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.833333333333377,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I629)<(H$42-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.3100634444009014,{"$error":"#VALUE!"},2.8387487705023563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,15.91666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.000000000000043,{"$error":"#VALUE!"},{"$f":"T631*AZ631/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E631<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I630)<(H$42-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E631/((1+$H$40)^B631)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B631)","v":8.2633413112413905},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B631","v":2.822788314971638E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q631^6+S$9*$Q631^5+T$9*$Q631^4+U$9*$Q631^3+V$9*$Q631^2+W$9*$Q631+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q631^6+S$10*$Q631^5+T$10*$Q631^4+U$10*$Q631^3+V$10*$Q631^2+W$10*$Q631+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R631-W$14)-(V$14+460)*(S631-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X631^5 - 0.00000000063335*X631^4 + 0.0000011223*X631^3 - 0.00099104*X631^2 + 0.60315*X631 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH631)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I631<1,0,IF(AJ631>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR631 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS631*AZ$62+AT631","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.000000000000043,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C631-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C631-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.083333333333375,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D632*H$26/1000000-H$33/1000<0,0,D632*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C632 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I631)<(H$42-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I632/(1+H$40)^B632","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8.216881866536859,{"$error":"#VALUE!"},2.8069175948001724E-2,null,{"$f":"C632*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK631<1,V631+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V632>V631,(C631+273)*AY632-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C632+273)^-1 - 0.000005851*(C632+273)^2 + 12.245*LOG(C632+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C632+273)*BJ632)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC632)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD632/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE632","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB632*AC632*AD632*(Q$50*(AF632-AG632))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ632-F$20)+1.4745)*(AZ632))","v":{"$error":"#VALUE!"}},{"$f":"AM632*(AJ632-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X632^4 - 0.00000000425191*X632^3 - 0.000119669*X632^2 + 0.307616*X632 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C632-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW632^2 + 25.389*AW632 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,16.083333333333375,{"$error":"#VALUE!"},{"$f":"4*(AF632*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D632","v":{"$error":"#VALUE!"}},{"$f":"BF632/(T632/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH632*EXP(BI632*BG632)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR632","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B632+1/12","v":16.166666666666707},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I632)<(H$42-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1706836333593529,{"$f":"IF(J633<1, B633,N632)","v":{"$error":"#VALUE!"}},2.7911361054638439E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y632:Z632)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ632-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C632+273)^6 + 0.0000000000022967*(C632+273)^5 - 0.000000002547*(C632+273)^4 + 0.0000014456*(C632+273)^3 - 0.00043516*(C632+273)^2 + 0.063792*(C632+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR633<150,AU633,IF(AZ$62<AX633,AU633,AV633))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B633","v":16.166666666666707},{"$f":"AJ633","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM632>0,1,IF(BL633<0,0,1))","v":1},{"$f":"IF(BM632=1,0,IF(BM633=0,0,B633))","v":0}]
[null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I633)<(H$42-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.1247451430847377,{"$error":"#VALUE!"},2.7754433452751519E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.250000000000039,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I634)<(H$42-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J634=1,1,IF(I635=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0790649353460022,{"$error":"#VALUE!"},2.7598388153672611E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.333333333333371,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I635)<(H$42-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},8.0336415579868454,{"$error":"#VALUE!"},2.7443220196781432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.416666666666703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I636)<(H$42-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9884735670154958,{"$error":"#VALUE!"},2.7288924649348074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA637-F$19)*AI637","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.500000000000036,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I637)<(H$42-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.9435595265588246,{"$error":"#VALUE!"},2.713549660637618E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.583333333333368,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.6666666666667,{"$f":"AJ639","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I638)<(H$42-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8988980088166905,{"$error":"#VALUE!"},2.6982931190447045E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.6666666666667,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I639)<(H$42-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8544875940165495,{"$error":"#VALUE!"},2.6831223551564528E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.750000000000032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I640)<(H$42-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.8103268703683293,{"$error":"#VALUE!"},2.6680368867000905E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.833333333333364,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I641)<(H$42-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7664144340195405,{"$error":"#VALUE!"},2.6530362341143539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,16.916666666666696,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I642)<(H$42-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.7227488890106519,{"$error":"#VALUE!"},2.6381199205342435E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W643^4 - 0.0000011433197*W643^3 + 0.00020328187235*W643^2 - 0.011554722573*W643 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W643^4 - 0.00000000006419*W643^3 + 0.00000001365689*W643^2 - 0.00000043857183*W643 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V643)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK643<1,AJ643,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN643:AO643)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR643 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.000000000000028,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I643)<(H$42-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6793288472307157,{"$error":"#VALUE!"},2.623287471775864E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.083333333333361,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I644)<(H$42-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.6361529283732335,{"$error":"#VALUE!"},2.6085384163213515E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.166666666666693,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I645)<(H$42-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5932197598922846,{"$error":"#VALUE!"},2.5938722853038824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.250000000000025,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I646)<(H$42-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5505279769588878,{"$error":"#VALUE!"},2.5792886124927694E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.333333333333357,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I647)<(H$42-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.5080762224176185,{"$error":"#VALUE!"},2.5647869342786407E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.416666666666689,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I648)<(H$42-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4658631467434624,{"$error":"#VALUE!"},2.5503667896587014E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.500000000000021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I649)<(H$42-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.4238874079989099,{"$error":"#VALUE!"},2.5360277202220758E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.583333333333353,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I650)<(H$42-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3821476717913059,{"$error":"#VALUE!"},2.5217692701352403E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.666666666666686,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I651)<(H$42-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.3406426112304279,{"$error":"#VALUE!"},2.5075909861275288E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.750000000000018,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I652)<(H$42-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2993709068862964,{"$error":"#VALUE!"},2.4934924174767226E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.83333333333335,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I653)<(H$42-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2583312467472414,{"$error":"#VALUE!"},2.4794731159947257E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,17.916666666666682,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I654)<(H$42-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.2175223261781873,{"$error":"#VALUE!"},2.4655326360133144E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.000000000000014,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I655)<(H$42-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1769428478791806,{"$error":"#VALUE!"},2.451670534369969E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.083333333333346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I656)<(H$42-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.1365915218441502,{"$error":"#VALUE!"},2.4378863703937888E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.166666666666679,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I657)<(H$42-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0964670653198993,{"$error":"#VALUE!"},2.4241797058914816E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.250000000000011,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I658)<(H$42-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0565682027653232,{"$error":"#VALUE!"},2.410550105133432E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.333333333333343,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I659)<(H$42-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},7.0168936658108665,{"$error":"#VALUE!"},2.3969971348398539E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.416666666666675,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I660)<(H$42-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9774421932181951,{"$error":"#VALUE!"},2.3835203641670126E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.500000000000007,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I661)<(H$42-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.9382125308401079,{"$error":"#VALUE!"},2.370119364693531E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.583333333333339,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I662)<(H$42-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8992034315806663,{"$error":"#VALUE!"},2.3567937104067689E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.666666666666671,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I663)<(H$42-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8604136553555461,{"$error":"#VALUE!"},2.3435429776892811E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.750000000000004,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I664)<(H$42-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.8218419690526195,{"$error":"#VALUE!"},2.3303667453053505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.833333333333336,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I665)<(H$42-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7834871464927557,{"$error":"#VALUE!"},2.3172645943875962E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,18.916666666666668,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I666)<(H$42-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7453479683908411,{"$error":"#VALUE!"},2.3042361084236622E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I667)<(H$42-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.7074232223169972,{"$error":"#VALUE!"},2.2912808732429638E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.083333333333332,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I668)<(H$42-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6697117026580894,{"$error":"#VALUE!"},2.2783984770035428E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.166666666666664,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I669)<(H$42-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.6322122105793504,{"$error":"#VALUE!"},2.2655885101789563E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.249999999999996,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I670)<(H$42-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5949235539862894,{"$error":"#VALUE!"},2.2528505655452655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.333333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I671)<(H$42-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5578445474867957,{"$error":"#VALUE!"},2.2401842381680897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.416666666666661,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I672)<(H$42-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.5209740123534585,{"$error":"#VALUE!"},2.2275891253897329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.499999999999993,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I673)<(H$42-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4843107764860877,{"$error":"#VALUE!"},2.2150648268163858E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.583333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I674)<(H$42-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4478536743744597,{"$error":"#VALUE!"},2.2026109443053932E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.666666666666657,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I675)<(H$42-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.4116015470612631,{"$error":"#VALUE!"},2.1902270819526008E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.749999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I676)<(H$42-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3755532421052576,{"$error":"#VALUE!"},2.1779128460797686E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.833333333333321,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I677)<(H$42-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3397076135446362,{"$error":"#VALUE!"},2.1656678452220544E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.916666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I678)<(H$42-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.3040635218605985,{"$error":"#VALUE!"},2.1534916901155717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,19.999999999999986,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I679)<(H$42-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2686198339411243,{"$error":"#VALUE!"},2.1413839936850147E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.083333333333318,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I680)<(H$42-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.2333754230449498,{"$error":"#VALUE!"},2.1293443710313505E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.16666666666665,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I681)<(H$42-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1983291687657527,{"$error":"#VALUE!"},2.1173724394195872E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.249999999999982,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I682)<(H$42-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1634799569965368,{"$error":"#VALUE!"},2.1054678182666049E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.333333333333314,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I683)<(H$42-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.1288266798942068,{"$error":"#VALUE!"},2.0936301291290572E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.416666666666647,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I684)<(H$42-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0943682358443594,{"$error":"#VALUE!"},2.0818589956913412E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.499999999999979,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I685)<(H$42-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0601035294262564,{"$error":"#VALUE!"},2.0701540437536338E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.583333333333311,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I686)<(H$42-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},6.0260314713780057,{"$error":"#VALUE!"},2.0585149012199957E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.666666666666643,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I687)<(H$42-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9921509785619351,{"$error":"#VALUE!"},2.0469411980865451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.749999999999975,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I688)<(H$42-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9584609739301539,{"$error":"#VALUE!"},2.0354325664296923E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.833333333333307,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I689)<(H$42-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.9249603864903211,{"$error":"#VALUE!"},2.0239886403944456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.916666666666639,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I690)<(H$42-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8916481512715935,{"$error":"#VALUE!"},2.0126090561827795E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,20.999999999999972,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I691)<(H$42-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8585232092907757,{"$error":"#VALUE!"},2.0012934520420717E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.083333333333304,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I692)<(H$42-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.8255845075186503,{"$error":"#VALUE!"},1.9900414682536005E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR693+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.166666666666636,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I693)<(H$42-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.7928309988465045,{"$error":"#VALUE!"},1.9788527471211119E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.249999999999968,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.3333333333333,{"$error":"#VALUE!"},{"$f":"T695*AZ695/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E695<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},1,{"$f":"IF(SUM(I$439:I694)<(H$42-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E695/((1+$H$40)^B695)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B695)","v":5.7602616420528445},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B695","v":1.967726932959446E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q695^6+S$9*$Q695^5+T$9*$Q695^4+U$9*$Q695^3+V$9*$Q695^2+W$9*$Q695+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q695^6+S$10*$Q695^5+T$10*$Q695^4+U$10*$Q695^3+V$10*$Q695^2+W$10*$Q695+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R695-W$14)-(V$14+460)*(S695-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X695^5 - 0.00000000063335*X695^4 + 0.0000011223*X695^3 - 0.00099104*X695^2 + 0.60315*X695 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH695)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I695<1,0,IF(AJ695>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR695 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS695*AZ$62+AT695","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.3333333333333,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C695-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C695-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.416666666666632,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D696*H$26/1000000-H$33/1000<0,0,D696*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C696 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I695)<(H$42-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I696/(1+H$40)^B696","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},5.7278754017702935,{"$error":"#VALUE!"},1.9566636720832333E-2,null,{"$f":"C696*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK695<1,V695+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V696>V695,(C695+273)*AY696-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C696+273)^-1 - 0.000005851*(C696+273)^2 + 12.245*LOG(C696+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C696+273)*BJ696)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC696)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD696/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE696","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB696*AC696*AD696*(Q$50*(AF696-AG696))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ696-F$20)+1.4745)*(AZ696))","v":{"$error":"#VALUE!"}},{"$f":"AM696*(AJ696-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X696^4 - 0.00000000425191*X696^3 - 0.000119669*X696^2 + 0.307616*X696 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C696-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW696^2 + 25.389*AW696 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,21.416666666666632,{"$error":"#VALUE!"},{"$f":"4*(AF696*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D696","v":{"$error":"#VALUE!"}},{"$f":"BF696/(T696/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH696*EXP(BI696*BG696)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR696","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B696+1/12","v":21.499999999999964},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I696)<(H$42-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.695671248452677,{"$f":"IF(J697<1, B697,N696)","v":{"$error":"#VALUE!"}},1.9456626127956476E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y696:Z696)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ696-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C696+273)^6 + 0.0000000000022967*(C696+273)^5 - 0.000000002547*(C696+273)^4 + 0.0000014456*(C696+273)^3 - 0.00043516*(C696+273)^2 + 0.063792*(C696+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR697<150,AU697,IF(AZ$62<AX697,AU697,AV697))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B697","v":21.499999999999964},{"$f":"AJ697","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM696>0,1,IF(BL697<0,0,1))","v":1},{"$f":"IF(BM696=1,0,IF(BM697=0,0,B697))","v":0}]
[null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I697)<(H$42-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6636481583423004,{"$error":"#VALUE!"},1.9347234053772294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.583333333333297,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I698)<(H$42-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J698=1,1,IF(I699=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.6318051134373937,{"$error":"#VALUE!"},1.923845702074764E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.666666666666629,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I699)<(H$42-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.600141101459756,{"$error":"#VALUE!"},1.9130291570902305E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.749999999999961,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I700)<(H$42-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5686551158225779,{"$error":"#VALUE!"},1.9022734265698074E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA701-F$19)*AI701","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.833333333333293,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I701)<(H$42-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5373461555984349,{"$error":"#VALUE!"},1.891578168592941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.916666666666625,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,21.999999999999957,{"$f":"AJ703","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I702)<(H$42-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.5062132254874756,{"$error":"#VALUE!"},1.8809430431614781E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,21.999999999999957,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I703)<(H$42-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4752553357857758,{"$error":"#VALUE!"},1.8703677121888536E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.08333333333329,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I704)<(H$42-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.4444715023538839,{"$error":"#VALUE!"},1.859851839489348E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.166666666666622,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I705)<(H$42-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.413860746585522,{"$error":"#VALUE!"},1.8493950907673955E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.249999999999954,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I706)<(H$42-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3834220953764946,{"$error":"#VALUE!"},1.8389971336069604E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W707^4 - 0.0000011433197*W707^3 + 0.00020328187235*W707^2 - 0.011554722573*W707 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W707^4 - 0.00000000006419*W707^3 + 0.00000001365689*W707^2 - 0.00000043857183*W707 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V707)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK707<1,AJ707,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN707:AO707)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR707 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.333333333333286,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I707)<(H$42-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3531545810937358,{"$error":"#VALUE!"},1.8286576374609669E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.416666666666618,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I708)<(H$42-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.3230572415445625,{"$error":"#VALUE!"},1.8183762736407941E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.49999999999995,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I709)<(H$42-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2931291199460793,{"$error":"#VALUE!"},1.8081527153058233E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.583333333333282,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I710)<(H$42-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2633692648947648,{"$error":"#VALUE!"},1.7979866374530522E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.666666666666615,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I711)<(H$42-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2337767303362259,{"$error":"#VALUE!"},1.7878777169067592E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.749999999999947,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I712)<(H$42-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.2043505755351243,{"$error":"#VALUE!"},1.7778256323082327E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.833333333333279,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I713)<(H$42-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1750898650452708,{"$error":"#VALUE!"},1.7678300641055543E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.916666666666611,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I714)<(H$42-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1459936686798882,{"$error":"#VALUE!"},1.7578906945434389E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,22.999999999999943,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I715)<(H$42-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.1170610614820378,{"$error":"#VALUE!"},1.7480072076531357E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.083333333333275,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I716)<(H$42-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0882911236952229,{"$error":"#VALUE!"},1.7381792892423826E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.166666666666607,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I717)<(H$42-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0596829407341373,{"$error":"#VALUE!"},1.7284066268854176E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.24999999999994,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I718)<(H$42-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.031235603155606,{"$error":"#VALUE!"},1.7186889099130482E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.333333333333272,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I719)<(H$42-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},5.0029482066296636,{"$error":"#VALUE!"},1.7090258294027744E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.416666666666604,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I720)<(H$42-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9748198519108113,{"$error":"#VALUE!"},1.6994170781689678E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.499999999999936,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I721)<(H$42-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9468496448094257,{"$error":"#VALUE!"},1.6898623507531078E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.583333333333268,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I722)<(H$42-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.9190366961633369,{"$error":"#VALUE!"},1.6803613434140691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.6666666666666,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I723)<(H$42-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8913801218095614,{"$error":"#VALUE!"},1.6709137541184679E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.749999999999932,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I724)<(H$42-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8638790425561957,{"$error":"#VALUE!"},1.6615192825310605E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.833333333333265,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I725)<(H$42-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8365325841544635,{"$error":"#VALUE!"},1.6521776300051926E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.916666666666597,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I726)<(H$42-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.8093398772709284,{"$error":"#VALUE!"},1.6428884995733091E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,23.999999999999929,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I727)<(H$42-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.782300057459854,{"$error":"#VALUE!"},1.6336515959375117E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.083333333333261,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I728)<(H$42-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7554122651357265,{"$error":"#VALUE!"},1.6244666254601723E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.166666666666593,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I729)<(H$42-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.7286756455459278,{"$error":"#VALUE!"},1.6153332961545978E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.249999999999925,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I730)<(H$42-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.702089348743562,{"$error":"#VALUE!"},1.6062513176757481E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.333333333333258,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I731)<(H$42-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6756525295604385,{"$error":"#VALUE!"},1.5972204013110058E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.41666666666659,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I732)<(H$42-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6493643475802013,{"$error":"#VALUE!"},1.5882402599709994E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.499999999999922,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I733)<(H$42-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.6232239671116169,{"$error":"#VALUE!"},1.5793106081804759E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.583333333333254,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I734)<(H$42-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5972305571620007,{"$error":"#VALUE!"},1.5704311620692246E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.666666666666586,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I735)<(H$42-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5713832914108083,{"$error":"#VALUE!"},1.5616016393630555E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.749999999999918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I736)<(H$42-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.545681348183364,{"$error":"#VALUE!"},1.552821759374824E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.83333333333325,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I737)<(H$42-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.5201239104247364,{"$error":"#VALUE!"},1.5440912429955081E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.916666666666583,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1,{"$f":"IF(SUM(I$439:I738)<(H$42-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4947101656737685,{"$error":"#VALUE!"},1.5354098126853368E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,24.999999999999915,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I739)<(H$42-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J739=1,1,IF(I740=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4694393060372501,{"$error":"#VALUE!"},1.5267771924649655E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.083333333333247,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I740)<(H$42-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J740=1,1,IF(I741=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4443105281642339,{"$error":"#VALUE!"},1.5181931079067044E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.166666666666579,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I741)<(H$42-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(J741=1,1,IF(I742=1,1,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.4193230332204969,{"$error":"#VALUE!"},1.5096572861257936E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.249999999999911,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I742)<(H$42-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3944760268631464,{"$error":"#VALUE!"},1.5011694557717283E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.333333333333243,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I743)<(H$42-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3697687192153669,{"$error":"#VALUE!"},1.4927293470196328E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.416666666666575,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I744)<(H$42-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.345200324841314,{"$error":"#VALUE!"},1.4843366915616831E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.499999999999908,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I745)<(H$42-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.3207700627211407,{"$error":"#VALUE!"},1.4759912225985768E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.58333333333324,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I746)<(H$42-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2964771562261728,{"$error":"#VALUE!"},1.4676926748310525E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.666666666666572,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I747)<(H$42-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2723208330942182,{"$error":"#VALUE!"},1.4594407844514552E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.749999999999904,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I748)<(H$42-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2483003254050171,{"$error":"#VALUE!"},1.4512352891353509E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.833333333333236,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I749)<(H$42-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2244148695558321,{"$error":"#VALUE!"},1.4430759280331865E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.916666666666568,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I750)<(H$42-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.2006637062371706,{"$error":"#VALUE!"},1.4349624417619982E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,25.999999999999901,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I751)<(H$42-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1770460804086484,{"$error":"#VALUE!"},1.4268945723971652E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.083333333333233,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I752)<(H$42-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1535612412749883,{"$error":"#VALUE!"},1.4188720634642108E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.166666666666565,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I753)<(H$42-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1302084422621501,{"$error":"#VALUE!"},1.4108946599306494E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.249999999999897,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I754)<(H$42-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.1069869409935977,{"$error":"#VALUE!"},1.402962108197878E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.333333333333229,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I755)<(H$42-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0838959992667014,{"$error":"#VALUE!"},1.395074156093116E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.416666666666561,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I756)<(H$42-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0609348830292689,{"$error":"#VALUE!"},1.3872305528613873E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.001*AR757+0.55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.499999999999893,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I757)<(H$42-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},4.0381028623562107,{"$error":"#VALUE!"},1.3794310491575498E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.583333333333226,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.666666666666558,{"$error":"#VALUE!"},{"$f":"T759*AZ759/3.413","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(E759<=(H$31-H$33-H$39)/1000,1,0)*0","v":{"$error":"#VALUE!"}},0,{"$f":"IF(SUM(I$439:I758)<(H$42-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"E759/((1+$H$40)^B759)","v":{"$error":"#VALUE!"}},{"$f":"($H$34/1000)/((1+$H$40)^B759)","v":4.0153992114263337},{"$error":"#VALUE!"},{"$f":"(1/12)/(1+$H$40)^B759","v":1.3716753970383681E-2},null,{"$error":"#VALUE!"},{"$f":"R$9*$Q759^6+S$9*$Q759^5+T$9*$Q759^4+U$9*$Q759^3+V$9*$Q759^2+W$9*$Q759+AA$9","v":{"$error":"#VALUE!"}},{"$f":"R$10*$Q759^6+S$10*$Q759^5+T$10*$Q759^4+U$10*$Q759^3+V$10*$Q759^2+W$10*$Q759+AA$10","v":{"$error":"#VALUE!"}},{"$f":"(R759-W$14)-(V$14+460)*(S759-AA$14)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( 0.00000000000014225*X759^5 - 0.00000000063335*X759^4 + 0.0000011223*X759^3 - 0.00099104*X759^2 + 0.60315*X759 + 238.86)-273","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ERFC(AH759)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(I759<1,0,IF(AJ759>F$37,0,1))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"-0.0006*AR759 - 0.0681","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AS759*AZ$62+AT759","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.666666666666558,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.000655*(C759-(F$19-F$27))+1.01964","v":{"$error":"#VALUE!"}},{"$f":"-0.00244*(C759-(F$19-F$27))-0.0567","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.74999999999989,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(D760*H$26/1000000-H$33/1000<0,0,D760*H$26/1000000-H$33/1000)","v":{"$error":"#VALUE!"}},{"$f":"IF(C760 <= H$37,1,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I759)<(H$42-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"I760/(1+H$40)^B760","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},3.9928232084992725,{"$error":"#VALUE!"},1.3639633499546323E-2,null,{"$f":"C760*1.8+32-H$21-H$22*1.8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(AK759<1,V759+1/12,X$54/365)","v":{"$error":"#VALUE!"}},{"$f":"IF(V760>V759,(C759+273)*AY760-273,W$65)","v":{"$error":"#VALUE!"}},{"$f":" 10^(- 34.188 +197.47* (C760+273)^-1 - 0.000005851*(C760+273)^2 + 12.245*LOG(C760+273))*60.08*1000","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"(((C760+273)*BJ760)-273)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(X$47/AC760)*3600*24/U$48","v":{"$error":"#VALUE!"}},{"$f":"AD760/U$51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"U$49/AE760","v":{"$error":"#VALUE!"}},{"$f":"(Q$47*U$52)/(AB760*AC760*AD760*(Q$50*(AF760-AG760))^0.5)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EXP((-0.42*LN(AJ760-F$20)+1.4745)*(AZ760))","v":{"$error":"#VALUE!"}},{"$f":"AM760*(AJ760-F$20+273)-273","v":{"$error":"#VALUE!"}},{"$f":" 0.0000000000249634*X760^4 - 0.00000000425191*X760^3 - 0.000119669*X760^2 + 0.307616*X760 - 0.294394","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(1-($H$43+273)/(C760-$H$20+273))/(1-($H$43+273)/($H$27+273))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"( -12.447*AW760^2 + 25.389*AW760 - 11.942)*AZ$436","v":{"$error":"#VALUE!"}},null,26.74999999999989,{"$error":"#VALUE!"},{"$f":"4*(AF760*Q$50)^0.5","v":{"$error":"#VALUE!"}},null,{"$f":"D760","v":{"$error":"#VALUE!"}},{"$f":"BF760/(T760/3.413)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"BH760*EXP(BI760*BG760)","v":{"$error":"#VALUE!"}},null,{"$f":"H$27-AR760","v":{"$error":"#VALUE!"}},1,0]
[null,{"$f":"B760+1/12","v":26.833333333333222},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I760)<(H$42-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9703741358925431,{"$f":"IF(J761<1, B761,N760)","v":{"$error":"#VALUE!"}},1.3562946627433198E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(Y760:Z760)+F$23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AJ760-F$20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" -8.3766E-16*(C760+273)^6 + 0.0000000000022967*(C760+273)^5 - 0.000000002547*(C760+273)^4 + 0.0000014456*(C760+273)^3 - 0.00043516*(C760+273)^2 + 0.063792*(C760+273) - 2.4296","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AR761<150,AU761,IF(AZ$62<AX761,AU761,AV761))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"B761","v":26.833333333333222},{"$f":"AJ761","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"IF(BM760>0,1,IF(BL761<0,0,1))","v":1},{"$f":"IF(BM760=1,0,IF(BM761=0,0,B761))","v":0}]
[null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I761)<(H$42-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9480512799587251,{"$error":"#VALUE!"},1.3486690916198018E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.916666666666554,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I762)<(H$42-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.9258539310627802,{"$error":"#VALUE!"},1.3410863941700931E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,26.999999999999886,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I763)<(H$42-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.903781383559489,{"$error":"#VALUE!"},1.3335463293431465E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.083333333333218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I764)<(H$42-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8818329357710217,{"$error":"#VALUE!"},1.3260486574431891E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"F$19+(AA765-F$19)*AI765","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.166666666666551,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I765)<(H$42-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8600078899646304,{"$error":"#VALUE!"},1.3185931401221037E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.249999999999883,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.333333333333215,{"$f":"AJ767","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I766)<(H$42-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8383055523304694,{"$error":"#VALUE!"},1.31117954037185E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.333333333333215,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I767)<(H$42-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.8167252329595378,{"$error":"#VALUE!"},1.3038076225169322E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.416666666666547,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I768)<(H$42-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7952662458217503,{"$error":"#VALUE!"},1.2964771522069053E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.499999999999879,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I769)<(H$42-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7739279087441249,{"$error":"#VALUE!"},1.2891878964089262E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.583333333333211,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I770)<(H$42-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7527095433890998,{"$error":"#VALUE!"},1.2819396234003451E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(0.00000000217642*W771^4 - 0.0000011433197*W771^3 + 0.00020328187235*W771^2 - 0.011554722573*W771 +4.301651536642)*1000","v":{"$error":"#VALUE!"}},{"$f":" 1/(0.00000000000013*W771^4 - 0.00000000006419*W771^3 + 0.00000001365689*W771^2 - 0.00000043857183*W771 +0.001003773308)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(V771)*365","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(AK771<1,AJ771,AJ$65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MAX(AN771:AO771)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"-0.0004*AR771 + 1.0166","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.666666666666544,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I771)<(H$42-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7316104752329684,{"$error":"#VALUE!"},1.2747321027613397E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.749999999999876,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I772)<(H$42-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.7106300335444358,{"$error":"#VALUE!"},1.2675651053675897E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.833333333333208,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I773)<(H$42-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6897675513632975,{"$error":"#VALUE!"},1.2604384033829933E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.91666666666654,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I774)<(H$42-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6690223654792367,{"$error":"#VALUE!"},1.2533517702524245E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,27.999999999999872,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I775)<(H$42-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6483938164107403,{"$error":"#VALUE!"},1.2463049806945304E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.083333333333204,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I776)<(H$42-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6278812483841349,{"$error":"#VALUE!"},1.2392978106945703E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.166666666666536,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I777)<(H$42-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.6074840093127416,{"$error":"#VALUE!"},1.232330037497294E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.249999999999869,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I778)<(H$42-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5872014507761425,{"$error":"#VALUE!"},1.2254014395998609E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.333333333333201,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I779)<(H$42-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5670329279995712,{"$error":"#VALUE!"},1.2185117967447975E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.416666666666533,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I780)<(H$42-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5469777998334147,{"$error":"#VALUE!"},1.2116608899129966E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.499999999999865,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I781)<(H$42-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5270354287328298,{"$error":"#VALUE!"},1.2048485013167545E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.583333333333197,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I782)<(H$42-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.5072051807374791,{"$error":"#VALUE!"},1.1980744143928468E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.666666666666529,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I783)<(H$42-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4874864254513751,{"$error":"#VALUE!"},1.1913384137956456E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.749999999999861,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I784)<(H$42-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4678785360228406,{"$error":"#VALUE!"},1.1846402853902718E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.833333333333194,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I785)<(H$42-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4483808891245804,{"$error":"#VALUE!"},1.1779798162457892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.916666666666526,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I786)<(H$42-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.428992864933869,{"$error":"#VALUE!"},1.1713567946284352E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,28.999999999999858,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I787)<(H$42-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.4097138471128443,{"$error":"#VALUE!"},1.1647710099948892E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.08333333333319,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I788)<(H$42-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3905432227889145,{"$error":"#VALUE!"},1.1582222529855806E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.166666666666522,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I789)<(H$42-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3714803825352755,{"$error":"#VALUE!"},1.1517103154180329E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.249999999999854,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I790)<(H$42-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3525247203515378,{"$error":"#VALUE!"},1.1452349902802446E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.333333333333186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I791)<(H$42-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3336756336444617,{"$error":"#VALUE!"},1.1387960717241106E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.416666666666519,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I792)<(H$42-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.3149325232088014,{"$error":"#VALUE!"},1.1323933550588763E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.499999999999851,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I793)<(H$42-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2962947932082547,{"$error":"#VALUE!"},1.1260266367446311E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.583333333333183,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I794)<(H$42-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2777618511565265,{"$error":"#VALUE!"},1.1196957143858394E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.666666666666515,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I795)<(H$42-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2593331078984842,{"$error":"#VALUE!"},1.1134003867249033E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.749999999999847,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I796)<(H$42-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2410079775914427,{"$error":"#VALUE!"},1.1071404536357691E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.833333333333179,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I797)<(H$42-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2227858776865261,{"$error":"#VALUE!"},1.1009157161175608E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.916666666666512,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(SUM(I$439:I798)<(H$42-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.2046662289101615,{"$error":"#VALUE!"},1.0947259762882583E-2,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,29.999999999999844,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},1,0]
[null,null,null,null,{"$f":"SUM(E439:E799)","v":{"$error":"#VALUE!"}},null,null,"SUMS:",{"$f":"SUM(I439:I799)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(K439:K799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L439:L799)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M439:M799)","v":3772.1000007246771},{"$f":"N799","v":{"$error":"#VALUE!"}},{"$f":"SUM(O439:O799)","v":12.885634761890916}]

{"sheet":"Reservoir F1","index":27,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!I47","v":50},{"$f":"Geofluid!I48","v":18.110910990000001},{"$f":"Geofluid!I49","v":3.6074901572348994E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Reference",null,"Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!H50","v":100},null,{"$f":"'Summary A1'!J50","v":100}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":212},null,{"$f":"H17*1.8+32","v":212},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!H56","v":1.3758910283084131},null,{"$f":"'Summary A1'!J56","v":0.55411091565070414},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":2.4766038509551436},null,{"$f":"H19*1.8","v":0.99739964817126747},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":8.1915555555555617},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":8.1915555555555617},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!T268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!W268","v":2.5000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!H310","v":-7634062.2126265634},null,{"$f":"'Summary A1'!J310","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,{"$f":"'Summary A1'!J277","v":99.44588908434929},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":2.7639552662388338},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":2.2198278018316562}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1- Reference'!P24","v":-0.1317007006773756},null,{"$f":"'Flash Plant F1- Improved'!P15","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!H52","v":6.0530940369216273},null,{"$f":"Geofluid!I52","v":6.1577343088278811}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!H307/F29","v":-0.12798719157518984},null,{"$f":"'Summary A1'!J307/H29","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":6.2287227035549542},null,{"$f":"Geofluid!D52","v":6.2287227035549542}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":6085.8494014413109},null,{"$f":"H27*H26*H23/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.51272186282223031},null,{"$f":"'Summary A1'!J237","v":0.58860416744427368}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":-3914.1505985586891},null,{"$f":"H31*H23/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":10000},null,{"$f":"H30-H32","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!H46","v":10},null,{"$f":"Geofluid!I46","v":10}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!H179","v":8.8000000000000007},null,{"$f":"'Summary A1'!J179","v":8.8000000000000007}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":91.2},null,{"$f":"H17-H35","v":91.2}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":5000},null,{"$f":"0.5*H33","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!W44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!H61*1000","v":300000},null,{"$f":"'Summary A1'!J61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":49},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"To","C",{"$f":"F34","v":10},null,{"$f":"H34","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.3131593956596876},null,{"$f":"(H24+273)/(H41+273)","v":1.3160632123121883}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.23847782431801956},null,{"$f":"1-(H41+273)/(H24+273)","v":0.24015807854464499}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":11.284377261455177},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":11.410985149448663}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reference","improved"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!T46","v":20},null,{"$f":"'Input A1'!W46","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":{"$error":"#DIV/0!"}},{"$f":"AI48","v":1000},{"$f":"AJ48","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.89343761388469611},null,{"$f":"L1035/M1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":{"$error":"#DIV/0!"}},{"$f":"AK48+AI$48+1/12","v":2000.0833333333333},{"$error":"#DIV/0!"}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<29.99,N544,\"NA\")","v":20},null,{"$f":"IF(N1035<29.99,N1035,\"NA\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":{"$error":"#DIV/0!"}},3000.1666666666665,{"$error":"#DIV/0!"}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":{"$error":"#DIV/0!"}},4000.25,{"$error":"#DIV/0!"}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":{"$error":"#DIV/0!"}},5000.333333333333,{"$error":"#DIV/0!"}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.811242037567913},null,{"$f":"O1035","v":12.608963995651742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":{"$error":"#DIV/0!"}},6000.4166666666661,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":{"$error":"#DIV/0!"}},7000.4999999999991,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":{"$error":"#DIV/0!"}},8000.5833333333321,{"$error":"#DIV/0!"}]
[]
[null,null,"REFERENCE"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":-0.1317007006773756},null,null,null,null,null,null,null,{"$f":"F48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":50},{"$f":"W11","v":18.110910990000001},{"$f":"X11","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":6.80719187137937},null,{"$f":"MIN(AD63:AD543)","v":6.80719187137937},{"$f":"MIN(AE63:AE543)","v":92.826761783364944}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":100},{"$f":"V63*T63/3.413","v":-0.79721273172787743},{"$f":"D63*F$23/1000000-F$32/1000","v":10.000122189267277},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":10.000122189267277},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":10},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":209.52339614904486},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":177.68309314722805},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.30845246514450986},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":20.659624735426007},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-0.1317007006773756},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":10.000122189267277},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":10.000122189267277},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":100},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":99.958333333333343},{"$f":"V64*T64/3.413","v":-0.7959528386962843},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":9.9905040874828401},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":9.9343339191767832},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":9.9437764422954054},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":209.44839614904487},177.60754288656295,0.30833965728238144,20.641606484446385,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99988798001618551},-0.13160734560642787,{"$f":"V64/V$59","v":0.99929115737070806},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":9.9905040874828401},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":9.9905040874828401},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":99.979166666666671},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":99.916684027777791},-0.79469065531182048,9.9808685010020994,{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":9.8689520178609822},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":9.8878689934349087},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,209.37342739904489,177.53202508528719,0.30822688513465968,20.62360247850873,0.99977600670736444,-0.13151335754292356,0.99857750844537285,null,0.16666666666666666,null,{"$f":"IF(AA64>0,AA64,IF(K65=0,0,B65))","v":0},{"$f":"IF(AA64>0,AB64,E65)","v":9.9808685010020994},null,{"$f":"IF(B65<=AD$59,E65,AD64)","v":9.9808685010020994},{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":99.958339120370383},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,99.87505207609955,-0.79342616534744403,9.9712153059468065,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,{"$f":"I66/(1+$F$38)^B66","v":0},9.8039739708479878,9.8322758761421234,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,209.29848988602404,177.45653972835746,0.30811414869242038,20.605612707121054,0.99966408005408858,-0.13141873240172985,0.99785902220568679,null,0.25,null,0,9.9712153059468065,null,{"$f":"IF(B66<=AD$59,E66,AD65)","v":9.9712153059468065},{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":99.937517359302674},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,99.833437471067853,-0.79215935249738212,9.9615443778376793,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,9.7393972793302286,9.7769953231331463,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,209.22358359696699,177.38108680073913,0.30800144794674111,20.587637159799129,0.99955220003691836,-0.131323466072779,0.99713566744401227,null,0.33333333333333331,null,0,9.9615443778376793,null,9.9615443778376793,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":99.916701381655713},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,99.791840205454918,-0.79089020037674718,9.9518555915914657,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,9.6752194600663532,9.722025577060375,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,209.14870851886371,177.30566628740581,0.30788878288870181,20.569675826065861,0.99944036663642188,-0.13122755442092474,0.99640741276229106,null,0.41666666666666663,null,0,9.9518555915914657,null,9.9518555915914657,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":99.895891185622247},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,99.750260272035987,-0.78961869252120942,9.9421488215184475,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,9.6114380452842259,9.6673648904566356,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,209.07386463870964,177.23027817333974,0.3077761535093837,20.551728695452027,0.99932857983317569,-0.13113099328579925,0.99567422657095839,null,0.49999999999999994,null,0,9.9421488215184475,null,9.9421488215184475,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":99.875086769395651},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,99.708697663589305,-0.78834481238661569,9.9324239413195308,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,9.5480505825841036,9.6130115256796387,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,208.99905194350561,177.15492244353166,0.30766355979987037,20.533795757495739,0.99921683960776397,-0.13103377848166842,0.99493607708784382,null,0.58333333333333326,null,0,9.9324239413195308,null,9.9324239413195308,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":99.854288131169852},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,99.667152372896155,-0.78706854334864518,9.9226808240836135,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,9.4850546348427294,9.5589637548567428,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,208.92427042025793,177.07959908298074,0.30755100175124706,20.515877001742723,0.9991051459407797,-0.13093590579728767,0.99419293233707662,null,0.66666666666666663,null,0,9.9226808240836135,null,9.9226808240836135,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":99.833495269139434},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,99.625624392740789,-0.78578986870242606,9.9129193422846686,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,9.4224477801177287,9.5052198598300119,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,208.84952005597827,177.0043080766946,0.30743847935460122,20.497972417745956,0.99899349881282329,-0.13083737099575496,0.99344476014796967,null,0.75,null,0,9.9129193422846686,null,9.9129193422846686,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":99.812708181499573},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,99.58411371591049,-0.78450877166219701,9.9031393677791471,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,9.3602276115529524,9.4517781321016106,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,208.77480083768376,176.92904940968938,0.307325992601022,20.480081995066143,0.99888189820450357,-0.13073816981436509,0.99269152815391315,null,0.83333333333333337,null,0,9.9031393677791471,null,9.9031393677791471,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":99.791926866446019},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,99.542620335195537,-0.78322523536092392,9.8933407718030644,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,9.2983917372840956,9.3986368727794876,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,208.70011275239682,176.85382306698955,0.30721354148160041,20.462205723271325,0.99877034409643717,-0.13063829796446172,0.99193320379125072,null,0.91666666666666674,null,0,9.8933407718030644,null,9.8933407718030644,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":99.771151322175157},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,99.501144243389206,-0.78193924284994909,9.8835234249693116,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,9.2369377803451513,9.3457943925233646,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,208.62545578714543,176.77862903362816,0.30710112598742945,20.444343591937127,0.99865883646924947,-0.13053775113129018,0.99116975429816223,null,1,null,0,9.8835234249693116,null,9.8835234249693116,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":99.750381546883929},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,99.459685433287802,-0.78065077709860453,9.873687197264708,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,9.1758633785751922,9.2932490114910333,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,208.55082992896291,176.70346729464666,0.30698874610960414,20.426495590646539,0.99854737530357274,-0.13043652497384672,0.99040114671351898,null,1.0833333333333333,null,0,9.873687197264708,null,9.873687197264708,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":99.729617538769929},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,99.418243897690601,-0.77935982099386525,9.8638319580473581,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,9.115166184526057,9.2409990592849613,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,208.47623516488795,176.62833783509487,0.30687640183922105,20.40866170899011,0.99843596058004846,-0.13033461512473105,0.9896273478757639,null,1.1666666666666665,null,0,9.8638319580473581,null,9.8638319580473581,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":99.708859296031306},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,99.376819629399904,-0.77806635733995866,9.8539575760436637,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,9.0548438653702821,9.1890428748991795,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,208.40167148196468,176.55324064003105,0.30676409316737907,20.390841936565693,0.9983245922793258,-0.13023201718999425,0.98884832442175719,null,1.2499999999999998,null,0,9.8539575760436637,null,9.8539575760436637,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":99.688106816866849},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,99.335412621220996,-0.77677036885801043,9.8440639193456256,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,8.9948941028098996,9.1373788066664918,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,208.32713886724267,176.47817569452198,0.30665182008517866,20.373036262978843,0.99821327038206153,-0.13012872674898759,0.98806404278562765,null,1.333333333333333,null,0,9.8440639193456256,null,9.8440639193456256,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":99.667360099475914},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,99.294022865962162,-0.77547183818565457,9.8341508554078558,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,8.9353145929855451,9.0860052122059578,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,208.25263730777675,176.40314298364268,0.30653958258372238,20.355244677842251,0.99810199486892126,-0.13002473935421147,0.98727446919762629,null,1.4166666666666663,null,0,9.8341508554078558,null,9.8341508554078558,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":99.646619142058483},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,99.252650356434685,-0.77417074787667717,9.8242182510448757,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,8.8761030463864028,9.0349204583706868,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,208.1781667906273,176.32814249247676,0.30642738065411446,20.337467170776364,0.99799076572057821,-0.12992005053116129,0.98647956968295614,null,1.4999999999999996,null,0,9.8242182510448757,null,9.8242182510448757,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":99.625883942815136},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,99.211295085452846,-0.7728670804006168,9.8142659724280534,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,8.8172571877604096,8.9841229211959259,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,208.10372730285999,176.25317420611603,0.30631521428746133,20.319703731408737,0.9978795829177135,-0.12981465577817411,0.98567931006060705,null,1.5833333333333328,null,0,9.8142659724280534,null,9.8142659724280534,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":99.60515449994702},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,99.169957045833911,-0.77156081814241484,9.8042938850829344,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,8.7587747560253622,8.9336109858474231,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,208.02931883154591,176.17823810966084,0.30620308347487091,20.301954349374654,0.9977684464410167,-0.12970855056627464,0.98487365594218756,null,1.6666666666666661,null,0,9.8042938850829344,null,9.8042938850829344,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":99.584430811655906},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,99.128636230398158,-0.77025194340201031,9.7943018538861502,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,8.7006535041802362,8.8833830465701045,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,207.95494136376155,176.10333418821983,0.30609098820745351,20.284219014316534,0.99765735627118535,-0.12960173033901939,0.98406257273074038,null,1.7499999999999993,null,0,9.7943018538861502,null,9.7943018538861502,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":99.563712876144194},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,99.087332631968835,-0.7689404383939803,9.7842897430626792,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,8.6428911992173756,8.8334375066370203,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,207.88059488658877,176.02846242691012,0.3059789284763208,20.266497715884498,0.99754631238892466,-0.12949419051234021,0.9832460256195551,null,1.8333333333333326,null,0,9.7842897430626792,null,9.7842897430626792,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":99.543000691614822},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,99.046046243372189,-0.76762628524714438,9.7742574161828131,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,8.5854856220349678,8.7837727782985873,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,207.80627938711481,175.95362281085707,0.30586690427258656,20.248790443735913,0.99743531477494807,-0.12938592647438793,0.98242397959098082,null,1.9166666666666659,null,0,9.7742574161828131,null,9.7742574161828131,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":99.52229425627138},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,99.004777057437451,-0.76630946600418737,9.7642047361592965,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,8.5284345673502457,8.7343872827321167,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,207.73199485243228,175.87881532519449,0.30575491558736656,20.231097187535539,0.99732436340997743,-0.12927693358537462,0.98159639941522836,null,1.9999999999999991,null,0,9.7642047361592965,null,9.7642047361592965,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":99.501593568318015},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,98.963525066996851,-0.76498996262127017,9.7541315652443359,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,8.4717358436131214,8.6852794499916186,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,207.65774126963919,175.80403995506444,0.30564296241177824,20.213417936955523,0.99721345827474217,-0.12916720717741423,0.98076324964916006,null,2.0833333333333326,null,0,9.7541315652443359,null,9.7541315652443359,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":99.480898625959512},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,98.922290264885604,-0.76366775696765254,9.7440377650267322,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,8.4153872729204817,8.636447718957907,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,207.58351862583893,175.7292966856175,0.30553104473694104,20.195752681675543,0.9971025993499798,-0.12905674255436356,0.97992449463508247,null,2.1666666666666661,null,0,9.7440377650267322,null,9.7440377650267322,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":99.460209427401225},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,98.881072643941906,-0.76234283082529775,9.7339231964288579,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,8.3593866909308829,8.5878905372889527,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,207.50932690814028,175.65458550201248,0.30541916255397628,20.178101411382556,0.99699178661643639,-0.12894553499166236,0.97908009849953259,null,2.2499999999999996,null,0,9.7339231964288579,null,9.7339231964288579,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":99.439525970849104},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,98.83987219700694,-0.76101516588847995,9.7237877197036688,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,8.3037319467798305,8.5396063613705522,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,207.43516610365737,175.57990638941652,0.30530731585400706,20.160464115770907,0.99688102005486512,-0.12883357973617085,0.97823002515204316,null,2.333333333333333,null,0,9.7237877197036688,null,9.7237877197036688,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":99.418848254509726},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,98.79868891692486,-0.75968474376339934,9.7136311944317484,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,8.2484209029956297,8.4915936562672503,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,207.36103619950961,175.50525933300506,0.30519550462815848,20.142840784542216,0.99677029964602781,-0.12872087200600926,0.97737423828392556,null,2.4166666666666665,null,0,9.7136311944317484,null,9.7136311944317484,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":99.39817627659022},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,98.757522796542816,-0.7583515459677993,9.7034534795184015,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,8.1934514354157972,8.4438508956735383,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,207.28693718282193,175.43064431796199,0.30508372886755719,20.125231407405806,0.99665962537069419,-0.12860740699039402,0.97651270136702495,null,2.5,null,0,9.7034534795184015,null,9.7034534795184015,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":99.377510035298357},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,98.716373828710928,-0.75701555393054931,9.6932544331904609,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,8.1388214331037787,8.3963765618653508,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,207.21286904072454,175.35606132947936,0.30497198856333207,20.107635974077994,0.99654899720964196,-0.12849317984947439,0.97564537765248027,null,2.5833333333333335,null,0,9.6932544331904609,null,9.6932544331904609,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":99.356849528842503},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,98.675242006282303,-0.75567674899126858,9.6830339129934213,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,8.0845287982664651,8.3491691456517962,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,207.13883176035301,175.28151035275758,0.30486028370661367,20.090054474282596,0.99643841514365694,-0.12837818571416784,0.97477223016947456,null,2.666666666666667,null,0,9.6830339129934213,null,9.6830339129934213,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":99.336194755431578},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,98.634127322113031,-0.7543351123999219,9.6727917757883439,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,8.0305714461720452,8.3022271463271995,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,207.06482532884831,175.20699137300542,0.3047486142885345,20.072486897750792,0.9963278791535326,-0.12826241968599428,0.97389322172397541,null,2.7500000000000004,null,0,9.6727917757883439,null,9.6727917757883439,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":99.315545713275142},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,98.593029769062156,-0.75299062531642913,9.6625278777488877,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,7.9769473050684878,8.255549071623383,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,206.99084973335675,175.13250437543988,0.30463698030022879,20.054933234221181,0.99621738922007097,-0.12814587683691059,0.97300831489747963,null,2.8333333333333339,null,0,9.6625278777488877,null,9.6625278777488877,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":99.294902400583339},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,98.551949339991722,-0.75164326881025123,9.6522420743581385,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,7.9236543161023629,8.2091334376622296,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,206.91690496102996,175.05804934528624,0.30452538173283261,20.037393473439579,0.99610694532408151,-0.12802855220914236,0.97211747204573473,null,2.9166666666666674,null,0,9.6522420743581385,null,9.6522420743581385,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":99.274264815566909},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,98.51088602776673,-0.75029302386000019,9.6419342204056377,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,7.870690433238372,8.162978768908518,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,206.84299099902498,174.98362626777808,0.30441381857748417,20.019867605159135,0.99599654744638211,-0.12791044081501685,0.97122065529747126,null,3.0000000000000009,null,0,9.6419342204056377,null,9.6419342204056377,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":99.253632956437173},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,98.469839825255164,-0.7489398713530343,9.6316041699842891,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,7.8180536231792646,8.1170835981230081,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,206.76910783450415,174.90923512815729,0.30430229082532323,20.002355619140417,0.99588619556779834,-0.12779153763679327,0.9703178265531136,null,3.0833333333333344,null,0,9.6316041699842891,null,9.6316041699842891,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":99.233006821406079},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,98.428810725327978,-0.74758379208505221,9.6212517764872594,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,7.7657418652862704,8.0714464663158001,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,206.69525545463523,174.83487591167398,0.30419079846749153,19.984857505151268,0.99577588966916397,-0.12767183762649353,0.96940894748349526,null,3.1666666666666679,null,0,9.6212517764872594,null,9.6212517764872594,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":99.212386408686115},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,98.387798720859095,-0.74622476675969163,9.6108768926049208,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,7.7137531515000788,8.0260659226999547,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,206.62143384659123,174.7605486035865,0.30407934149513238,19.967373252966951,0.99566562973132067,-0.12755133570573129,0.96849397952856064,null,3.2500000000000013,null,0,9.6108768926049208,null,9.6108768926049208,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":99.191771716490436},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,98.346803804725411,-0.74486277598810802,9.6004793703216293,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,7.6620854862621801,7.9809405246453746,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,206.54764299755061,174.68625318916148,0.30396791989939154,19.949902852369775,0.99555541573511819,-0.12743002676554047,0.96757288389606277,null,3.3333333333333348,null,0,9.6004793703216293,null,9.6004793703216293,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":99.171162743032752},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,98.305825969806776,-0.74349780028858659,9.5900590609127594,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,7.6107368864369187,7.9360688376329422,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,206.47388289469706,174.61198965367382,0.30385653367141596,19.932446293149667,0.99544524766141407,-0.12730790566620251,0.96664562156025247,null,3.4166666666666683,null,0,9.5900590609127594,null,9.5900590609127594,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":99.150559486527371},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,98.264865208986024,-0.74212982008611417,9.5796158149414428,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,7.559705381233802,7.8914494352089131,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,206.40015352521971,174.53775798240662,0.30374518280235485,19.915003565103632,0.99533512549107417,-0.12718496723707351,0.9657121532605647,null,3.5000000000000018,null,0,9.5796158149414428,null,9.5796158149414428,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":99.129961945189194},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,98.223921515148945,-0.74075881571197399,9.5691494822554741,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,7.5089890121304483,7.8470808989395788,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,206.32645487631297,174.46355816065116,0.30363386728335895,19.897574658036064,0.99522504920497168,-0.12706120627640893,0.96477243950028835,null,3.5833333333333353,null,0,9.5691494822554741,null,9.5691494822554741,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":99.109370117233723},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,98.1829948811843,-0.7393847674033408,9.5586599119842148,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,7.4585858327960093,7.8029618183661631,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,206.2527869351766,174.38939017370714,0.30352258710558111,19.880159561758745,0.99511501878398856,-0.12693661755118996,0.96382644054524724,null,3.6666666666666687,null,0,9.5586599119842148,null,9.5586599119842148,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":99.088784000877084},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,98.142085299983805,-0.73800765530284473,9.5481469525352658,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,7.408493909014914,7.7590907909599975,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,206.1791496890157,174.31525400688227,0.30341134226017596,19.862758266090509,0.99500503420901421,-0.12681119579694589,0.96287411642245224,null,3.7500000000000022,null,0,9.5481469525352658,null,9.5481469525352658,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":99.068203594335912},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,98.101192764442146,-0.73662745945817321,9.5376104515914335,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,7.3587113186113182,7.7154664220779257,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,206.10554312504073,174.24114964549256,0.30330013273829981,19.845370760857634,0.99489509546094601,-0.12668493571757769,0.96191542691876086,null,3.8333333333333357,null,0,9.5376104515914335,null,9.5376104515914335,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":99.047628895827543},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,98.060317267456966,-0.73524415982164992,9.5270502561075112,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,7.3092361513738933,7.6720873249179693,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,206.03196723046739,174.16707707486219,0.30318895853111072,19.827997035893702,0.99478520252068958,-0.12655783198518045,0.96095033157952947,null,3.9166666666666692,null,0,9.5270502561075112,null,9.5270502561075112,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":99.027059903569821},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,98.019458801928863,-0.73385773624980155,9.5164662123069697,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,7.2600665089810326,7.6289521204752493,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,205.9584219925168,174.09303628032364,0.3030778196297691,19.810637081039374,0.99467535536915819,-0.12642987923986362,0.95997878970724837,null,4.0000000000000027,null,0,9.5164662123069697,null,9.5164662123069697,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":99.006496615781231},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,97.97861736076139,-0.73246816850295826,9.5058581656789087,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,7.2112005049267216,7.5860594374981369,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,205.88490739841535,174.01902724721745,0.30296671602543646,19.793290886142842,0.9945655539872732,-0.12630107208957203,0.95900076036018267,null,4.0833333333333357,null,0,9.5058581656789087,null,9.5058581656789087,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":98.985939030680839},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,97.937792936861072,-0.73107543624480631,9.4952259609746452,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,7.1626362644466202,7.5434079124446711,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,205.8114234353948,173.94504996089245,0.30285564770927687,19.775958441059231,0.99445579835596398,-0.12617140510990471,0.95801620235099672,null,4.1666666666666687,null,0,9.4952259609746452,null,9.4952259609746452,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":98.965387146488297},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,97.896985523137388,-0.7296795190419878,9.484569442204652,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,7.1143719244448667,7.5009961894392099,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,205.73797009069216,173.87110440670551,0.3027446146724555,19.758639735651172,0.99434608845616812,-0.12604087284393364,0.95702507424537764,null,4.2500000000000018,null,0,9.484569442204652,null,9.484569442204652,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":98.94484096142385},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,97.856195112502746,-0.72828039636365682,9.4738884526351779,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,7.0664056334211169,7.4588229202293217,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,205.6645473515498,173.79719057002183,0.30263361690613966,19.741334759788572,0.99423642426883019,-0.12590946980201967,0.95602733436063803,null,4.3333333333333348,null,0,9.4738884526351779,null,9.4738884526351779,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":98.924300473708357},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,97.815421697872537,-0.72687804758105201,9.4631828347849716,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,7.0187355513981284,7.4168867641429364,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,205.59115520521541,173.72330843621467,0.30252265440149884,19.724043503348241,0.99412680577490364,-0.12577719046163116,0.95502294076433858,null,4.4166666666666679,null,0,9.4631828347849716,null,9.4631828347849716,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":98.903765681563257},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,97.774665272165095,-0.72547245196708732,9.45245243042217,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,6.9713598498499207,7.3751863880457131,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,205.51779363894204,173.64945799066558,0.30241172714970377,19.706765956214639,0.99401723295534983,-0.1256440292671582,0.95401185127287746,null,4.5000000000000009,null,0,9.45245243042217,null,9.45245243042217,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":98.883236583210561},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,97.733925828301693,-0.72406358869588994,9.4416970805607647,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,6.924276711630089,7.3337204662986712,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,205.4444626399879,173.57563921876402,0.30230083514192718,19.689502108279129,0.9939077057911373,-0.12550998062972649,0.95299402345007722,null,4.5833333333333339,null,0,9.4416970805607647,null,9.4416970805607647,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":98.862713176872916},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,97.693203359206578,-0.72265143684239919,9.4309166254575416,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,6.8774843309009226,7.2924876807160413,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,205.37116219561671,173.50185210590789,0.30218997836934369,19.672251949440579,0.99379822426324327,-0.12537503892701241,0.95196941460578077,null,4.666666666666667,null,{"$f":"IF(AA118>0,AA118,IF(K119=0,0,B119))","v":0},9.4309166254575416,null,9.4309166254575416,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":98.842195460773496},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,97.652497857806907,-0.72123597538190454,9.4201109046085492,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,6.8309809130626222,7.2514867205233635,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,205.29789229309731,173.42809663750302,0.3020791568231298,19.655015469604791,0.99368878835265251,-0.12523919850305443,0.95093798179441902,null,4.75,null,0,9.4201109046085492,null,9.4201109046085492,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":98.821683433136158},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,97.611809317032822,-0.71981718318963062,9.4092797567459403,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,6.7847646746832577,7.2107162823158184,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,205.22465291970394,173.3543727989634,0.30196837049446346,19.637792658685015,0.99357939804035766,-0.12510245366806502,0.94989968181358297,null,4.833333333333333,null,0,9.4092797567459403,null,9.4092797567459403,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":98.801177092185242},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,97.571137729817394,-0.71839503904029001,9.3984230198345529,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,6.7388338434289681,7.1701750700167954,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,205.15144406271617,173.28068057571122,0.30185761937452482,19.620583506601548,0.99347005330735971,-0.12496479869824199,0.94885447120259137,null,4.9166666666666661,null,0,9.3984230198345529,null,9.3984230198345529,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":98.780676436145782},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,97.530483089096649,-0.71696952160764438,9.3875405310685522,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,6.6931866579946533,7.1298617948366827,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,205.07826570941882,173.20701995317677,0.30174690345449573,19.603388003281935,0.99336075413466729,-0.12482622783557713,0.94780230624103723,null,4.9999999999999991,null,0,9.3875405310685522,null,9.3875405310685522,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":98.760181463243327},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,97.489845387809524,-0.71554060946406417,9.376632126868083,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,6.6478213680351272,7.0897751752319049,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,205.00511784710201,173.13339091679839,0.30163622272555979,19.586206138660884,0.9932515005032968,-0.12468673528766511,0.94674314294733741,null,5.0833333333333321,null,0,9.376632126868083,null,9.376632126868083,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":98.739692171704078},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,97.449224618897944,-0.71410828108009494,9.3656976428759506,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,6.6027362340967164,7.0499139368641801,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,204.93200046306117,173.0597934520226,0.30152557717890216,19.569037902680492,0.99314229239427265,-0.12454631522751144,0.94567693707727418,null,5.1666666666666652,null,0,9.3656976428759506,null,9.3656976428759506,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":98.719208559754776},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,97.408620775306744,-0.71267251482399652,9.3547369139541061,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,6.5579295275491649,7.0102768125600097,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,204.85891354459699,172.98622754430397,0.30141496680571023,19.551883285289733,0.99303312978862734,-0.12440496179333937,0.94460364412252862,null,5.2499999999999982,null,0,9.3547369139541061,null,9.3547369139541061,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":98.698730625622787},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,97.368033849983703,{"$f":"V127*T127/3.413","v":-0.71123328896131577},{"$f":"D127*F$23/1000000-F$32/1000","v":9.3437497741803792},0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$38)^B127","v":0},6.5133995305181474,6.9708625422703951,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,204.78585707901553,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":172.91269317910525},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.30130439159717282},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":19.534742276445087},0.99292401266740093,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-0.12426266908839471},0.94352321930919958,null,5.3333333333333313,null,0,9.3437497741803792,null,9.3437497741803792,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":98.678258367536031},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,97.327463835879541,-0.70979058165441933,9.3327360568449205,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,6.4691445358180033,6.9316698730307822,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":204.71283105362804},172.83919034189708,0.30119385154448086,19.517614866109824,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.9928149410116418},-0.12411943118075162,{"$f":"V128/V$59","v":0.9424356175963281},null,{"$f":"B128","v":5.4166666666666643},null,0,9.3327360568449205,null,9.3327360568449205,{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":98.657791783723056},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},{"$f":"IF($AG128=8,$AH128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":97.286910725947934},-0.70834437096206515,9.321695594446922,{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":6.4251628468851063},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":6.8926975589212285},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,204.63983545575115,172.76571901815845,0.30108334663882697,19.50050104425469,0.99270591480240589,-0.12397524210311532,0.94134079367439982,null,5.4999999999999973,null,{"$f":"IF(AA128>0,AA128,IF(K129=0,0,B129))","v":0},{"$f":"IF(AA128>0,AB128,E129)","v":9.321695594446922},null,{"$f":"IF(B129<=AD$59,E129,AD128)","v":9.321695594446922},{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":98.637330872412974},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,97.246374513145454,-0.70689463483893755,9.3106282186910754,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,6.3814527777114662,6.8539443610267972,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,204.56687027270667,172.69227919337615,0.30097287687140517,19.483400800857481,0.99259693402075699,-0.12383009585262507,0.94023870196384918,null,5.5833333333333304,null,0,9.3106282186910754,null,9.3106282186910754,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":98.616875631835512},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,97.205855190431649,-0.70544135113520656,9.2995337604841968,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,6.3380126527788718,6.8154090473981697,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,204.49393549182182,172.61887085304528,0.30086244223341185,19.46631412590321,0.99248799864776738,-0.12368398639065666,0.93912929661355926,null,5.6666666666666634,null,0,9.2995337604841968,null,9.2995337604841968,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":98.596426060220963},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,97.165352750768974,-0.70398449759605763,9.2884120499316492,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,6.2948408069933235,6.7770903930124904,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,204.42103110042902,172.54549398266886,0.30075204271604483,19.449241009383968,0.99237910866451629,-0.12353690764262103,0.93801253149933317,null,5.7499999999999964,null,0,9.2884120499316492,null,9.2884120499316492,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":98.575982155800219},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,97.124867187122831,-0.70252405186125011,9.2772629163339637,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,6.2519355856200063,6.7389871797344112,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,204.34815708586595,172.47214856775796,0.30064167831050392,19.432181441298923,0.99227026405209173,-0.12338885349776633,0.93688836022239075,null,5.8333333333333295,null,0,9.2772629163339637,null,9.2772629163339637,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":98.555543916804766},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,97.084398492461531,-0.70105999146465747,9.2660861881833316,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,6.2092953442186065,6.7010981962773801,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,204.27531343547562,172.39883459383174,0.3005313490079905,19.415135411654575,0.99216146479158895,-0.12323981780897433,0.93575673610782284,null,5.9166666666666625,null,0,9.2660861881833316,null,9.2660861881833316,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":98.53511134146666},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,97.043946659756344,-0.69959229383380439,9.2548816931600744,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,6.1669184485790147,6.6634222381651256,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,204.20250013660629,172.32555204641744,0.30042105479970782,19.398102910464445,0.9920527108641114,-0.12308979439255928,0.93461761220306427,null,5.9999999999999956,null,0,9.2548816931600744,null,9.2548816931600744,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":98.514684428018569},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,97.00351168198145,-0.69812093628940919,9.2436492581291443,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,6.1248032746574603,6.6259581076933696,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,204.12971717661148,172.25230091105024,0.30031079567686081,19.381083927749216,0.99194400225077028,-0.12293877702806388,0.93347094127634433,null,6.0833333333333286,null,0,9.2436492581291443,null,9.2436492581291443,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":98.494263174693742},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,96.963093552113961,-0.69664589604491445,9.2323887091365435,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,6.0829482085130122,6.5887046138917587,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,204.05696454284998,172.1790811732734,0.3002005716306565,19.364078453536564,0.99183533893268461,-0.12278675945805465,0.93231667581513289,null,6.1666666666666616,null,0,9.2323887091365435,null,9.2323887091365435,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":98.473847579726012},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,96.922692263133911,-0.69516715020603947,9.2210998714059098,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,6.0413516462445749,6.551660572485992,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,203.98424222268591,172.10589281863824,0.30009038265230337,19.347086477861495,0.99172672089098157,-0.12263373538791694,0.93115476802458463,null,6.2499999999999947,null,0,9.2210998714059098,null,9.2210998714059098,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":98.453437641349808},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,96.882307808024279,-0.69368467577029913,9.2097825693348394,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,6.000011993928136,6.5148248058601848,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,203.91155020348856,172.03273583270399,0.29998022873301156,19.330107990766066,0.99161814810679594,-0.12247969848564737,0.92998516982596224,null,6.3333333333333277,null,0,9.2097825693348394,null,9.2097825693348394,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":98.433033357800113},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,96.841940179770944,-0.69219844962653609,9.1984366264913202,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,5.9589276675544678,6.4781961430194244,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,203.83888847263256,171.95961020103803,0.29987010986399354,19.313142982299297,0.99150962056127034,-0.1223246423816465,0.92880783285506252,null,6.4166666666666607,null,0,9.1984366264913202,null,9.1984366264913202,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":98.412634727312565},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,96.801589371362709,-0.69070844855446634,9.1870618656102589,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,5.9180970929673045,6.4417734195525522,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,203.76625701749774,171.88651590921557,0.29976002603646279,19.296191442517539,0.99140113823555542,-0.1221685606685103,0.92762270846063311,null,6.4999999999999938,null,0,9.1870618656102589,null,9.1870618656102589,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":98.392241748123325},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,96.761255375791308,-0.68921464922418585,9.1756581085897189,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,5.8775187058017124,6.4055554775951382,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,203.69365582546922,171.81345294282002,0.29964997724163545,19.27925336148391,0.99129270111080958,-0.12201144690081983,0.92642974770277542,null,6.5833333333333268,null,0,9.1756581085897189,null,9.1756581085897189,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":98.371854418469184},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,96.720938186051399,-0.68771702819572444,9.1642251764875056,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,5.8371909514230893,6.3695411657926844,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,203.62108488393739,171.74042128744259,0.29953996347072842,19.262328729269058,0.99118430916819877,-0.12185329459493008,0.92522890135134128,null,6.6666666666666599,null,0,9.1642251764875056,null,9.1642251764875056,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":98.351472736587482},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,96.680637795140555,-0.68621556191855382,9.1527628895174242,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,5.7971122848663352,6.3337293392640106,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,203.54854418029785,171.66742092868256,0.29942998471496107,19.245417535950395,0.99107596238889772,-0.12169409722875969,0.9240201198843363,null,6.7499999999999929,null,0,9.1527628895174242,null,9.1527628895174242,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":98.331096700716174},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,96.640354196059249,-0.68471022673111115,9.1412710670456327,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,5.7572811707754807,6.2981188595648723,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,203.47603370195151,171.59445185214724,0.29932004096555431,19.228519771612525,0.99096766075408804,-0.12153384824157507,0.92280335348628051,null,6.8333333333333259,null,0,9.1412710670456327,null,9.1412710670456327,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":98.310726309093795},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,96.600087381810894,-0.68320099886032415,9.1297495275870126,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,5.7176960833437009,6.262708594651758,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,203.40355343630446,171.52151404345179,0.29921013221373083,19.211635426347044,0.99085940424495933,-0.12137254103377781,0.92157855204659489,null,6.916666666666659,null,0,9.1297495275870126,null,9.1297495275870126,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":98.290361559959479},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,96.559837345401817,-0.6816878544211401,9.1181980888015914,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,5.678355506253765,6.2274974188459131,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,203.33110337076812,171.44860748821947,0.2991002584507152,19.194764490252709,0.99075119284270952,-0.12121016896668994,0.92034566515796989,null,6.999999999999992,null,0,9.1181980888015914,null,9.1181980888015914,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":98.270002451552912},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,96.519604079841244,-0.6801707694160315,9.1066165674907502,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,5.6392579326187029,6.1924842127975435,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,203.2586834927591,171.37573217208134,0.29899041966773343,19.177906953435269,0.99064302652854397,-0.12104672536233614,0.91910464211471221,null,7.083333333333325,null,0,9.1066165674907502,null,9.1066165674907502,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":98.249648982114408},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,96.479387578141313,-0.67864971973452326,9.0950047795936211,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,5.6004018649229996,6.1576678634502429,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,203.18629378969922,171.30288808067652,0.29888061585601344,19.161062806007635,0.99053490528367594,-0.12088220350322695,0.91785543191109897,null,7.1666666666666581,null,0,9.0950047795936211,null,9.0950047795936211,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":98.229301149884833},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,96.439187833317092,-0.67712468115270308,9.0833625401833498,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,5.5617858149640629,6.1230472640056011,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,203.11393424901561,171.23007519965205,0.29877084700678491,19.144232038089712,0.99042682908932678,-0.12071659663214042,0.91659798323971931,null,7.2499999999999911,null,0,9.0833625401833498,null,9.0833625401833498,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":98.20895895310565},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,96.399004838386546,-0.67559562933273021,9.0716896634633475,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,5.5234083037940609,6.088621313888023,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,203.04160485814063,171.15729351466297,0.29866111311127941,19.12741463980845,0.99031879792672506,-0.12054989795190112,0.91533224448979678,null,7.3333333333333242,null,0,9.0716896634633475,null,9.0716896634633475,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":98.188622390018921},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,96.358838586370553,-0.67406253982235576,9.0599859627636228,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,5.4852678616621899,6.0543889187097433,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,202.96930560451185,171.08454301137212,0.29855141416073006,19.110610601297765,0.9902108117771079,-0.12038210062516121,0.91405816374552684,null,7.4166666666666572,null,0,9.0599859627636228,null,9.0599859627636228,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":98.168291458867273},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,96.318689070292905,-0.67252538805443007,9.0482512505370298,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,5.4473630279572509,6.0203489902360303,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,202.89703647557209,171.01182367545036,0.29844175014637164,19.093819912698791,0.99010287062171964,-0.12021319777417652,0.91277568878437654,null,7.4999999999999902,null,0,9.0482512505370298,null,9.0482512505370298,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":98.147966157893933},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,96.278556283180293,-0.67098414934640671,9.0364853383554706,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,5.4096923511505652,5.9865004463505969,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,202.82479745876938,170.9391354925765,0.29833212105944107,19.077042564159541,0.98999497444181273,-0.12004318248058474,0.91148476707540049,null,7.5833333333333233,null,0,9.0364853383554706,null,9.0364853383554706,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":98.12764648534268},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,96.238440218062308,-0.66943879889985314,9.0246880369061699,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,5.3722543887393099,5.9528422110212009,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,202.752588541557,170.86647844843711,0.29822252689117656,19.060278545835047,0.98988712321864758,-0.11987204778518097,0.91018534577753663,null,7.6666666666666563,null,0,9.0246880369061699,null,9.0246880369061699,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":98.107332439457934},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,96.198340867971453,-0.66788931179995514,9.0128591559878863,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,5.3350477071901636,5.9193732142654305,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,202.68040971139348,170.79385252872686,0.29811296763281836,19.043527847887475,0.98977931693349219,-0.11969978668769168,0.90887737173788996,null,7.7499999999999893,null,0,9.0128591559878863,null,9.0128591559878863,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":98.087024018484684},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,96.158258225943129,-0.6663356630150159,9.0009985045070895,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,5.2980708818833007,5.8860923921167032,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,202.60826095574248,170.72125771914816,0.29800344327560813,19.026790460485984,0.9896715555676221,-0.11952639214654816,0.90756079149001201,null,7.8333333333333224,null,0,9.0009985045070895,null,9.0009985045070895,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":98.066721220668455},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,96.118192285015652,-0.66477782739596081,8.9891058904741783,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,5.2613224970567662,5.8529986865904293,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,202.53614226207304,170.64869400541144,0.29789395381078976,19.010066373806637,0.98956383910232126,-0.11935185707866021,0.9062355512521828,null,7.9166666666666554,null,0,8.9891058904741783,null,8.9891058904741783,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":98.046424044255403},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,96.078143038230237,-0.66321577967583212,8.9771811209996244,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,5.2248011457511616,5.8200910456503863,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,202.46405361785929,170.57616137323498,0.29778449922960848,18.993355578032634,0.98945616751888066,-0.11917617435918493,0.90490159692565542,null,7.9999999999999885,null,0,8.9771811209996244,null,8.9771811209996244,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":98.026132487492262},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,96.038110478630983,-0.66164949446929833,8.9652240022902276,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,5.1885054297547528,5.7873684231752751,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,202.39199501058064,170.50365980834488,0.29767507952331129,18.976658063354108,0.98934854079860024,-0.11899933682130005,0.90355887409293434,null,8.0833333333333215,null,0,8.9652240022902276,null,8.9652240022902276,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":98.005846548626323},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,95.998094599264888,-0.66007894627212305,8.9532343396450642,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,5.1524339595487456,5.7548297789254619,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,202.31996642772165,170.43118929647511,0.29756569468314709,18.95997381996807,0.9892409589227863,-0.1188213372559683,0.9022073280159868,null,8.1666666666666554,null,0,8.9532343396450642,null,8.9532343396450642,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":97.985566225905501},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,95.958095393181864,-0.65850410946069893,8.9412119374519179,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,5.1165853542531945,5.7224740785099071,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,202.24796785677222,170.3587498233677,0.2974563447003663,18.943302838078864,0.9891334218727541,-0.11864216841170939,0.90084690363451125,null,8.2499999999999893,null,0,8.9412119374519179,null,8.9412119374519179,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":97.965291517578265},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,95.918112853434707,-0.65692495829149511,8.9291565991830737,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,5.0809582415728931,5.6903002933532925,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,202.17599928522733,170.28634137477229,0.29734702956622139,18.926645107897372,0.98902592962982605,-0.11846182299436343,0.89947754556414117,null,8.3333333333333233,null,0,8.9291565991830737,null,8.9291565991830737,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":97.945022421893668},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,95.878146973079112,-0.65534146690058304,8.9170681273916923,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,5.0455512577439343,5.6583074006633112,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,202.10406070058727,170.21396393644656,0.29723774927196622,18.910000619641778,0.98891848217533251,-0.11828029366685765,0.89809919809467342,null,8.4166666666666572,null,0,8.9170681273916923,null,8.9170681273916923,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":97.924758937101359},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,95.838197745173673,-0.653753609303107,8.9049463237077688,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,5.010363047480384,5.6264943833981587,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,202.03215209035747,170.14161749415595,0.29712850380885636,18.893369363537175,0.98881107949061164,-0.11809757304897003,0.89671180518827409,null,8.4999999999999911,null,0,8.9049463237077688,null,8.9049463237077688,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":97.904501061451583},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,95.798265162779856,-0.65216135939277309,8.8927909888342302,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,4.9753922639213712,5.5948602302342021,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,201.96027344204859,170.06930203367372,0.29701929316814935,18.876751329815534,0.98870372155700947,-0.11791365371709252,0.89531531047767987,null,8.583333333333325,null,0,8.8927909888342302,null,8.8927909888342302,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":97.884248793195113},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,95.758349218962039,-0.65056469094133651,8.8806019225430255,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,4.9406375685785173,5.5634039355338309,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,201.88842474317653,169.99701754078114,0.2969101173411044,18.860146508715872,0.9885964083558797,-0.11772852820399218,0.89390965726438498,null,8.666666666666659,null,0,8.8806019225430255,null,8.8806019225430255,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":97.864002130583373},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,95.71844990678747,-0.64896357759807932,8.8683789236711341,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,4.906097631283644,5.5321244993134862,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,201.81660598126231,169.92476400126711,0.29680097631898228,18.843554890484114,0.98848913986858367,-0.11754218899857174,0.89249478851682296,null,8.7499999999999929,null,0,8.8683789236711341,null,8.8683789236711341,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":97.843761071868329},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,95.678567219326311,-0.64735799288929763,8.8561217901166511,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,4.8717711301368753,5.5010209272118704,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,201.74481714383222,169.8525414009284,0.29669187009304554,18.82697646537315,0.98838191607649073,-0.11735462854562941,0.89107064686854276,null,8.8333333333333268,null,0,8.8561217901166511,null,8.8561217901166511,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":97.823525615302501},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,95.638701149651595,-0.64574791021777489,8.843830318834776,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,4.837656751455004,5.4700922304583424,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,201.67305821841774,169.78034972556969,0.2965827986545585,18.810411223642831,0.98827473696097767,-0.11716583924561594,0.88963717461636438,null,8.9166666666666607,null,0,8.843830318834776,null,8.843830318834776,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":97.803295759139075},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,95.59885169083924,-0.64413330286226356,8.8315043058338354,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,4.8037531897202159,5.4393374258414804,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,201.60132919255548,169.70818896100337,0.29647376199478714,18.793859155559915,0.98816760250342939,-0.11697581345439262,0.88819431371854107,null,8.9999999999999947,null,0,8.8315043058338354,null,8.8315043058338354,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":97.783071501631738},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,95.559018835968061,-0.64251414397696149,8.8191435461713148,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,4.7700591475291452,5.4087555356778241,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,201.52963005378737,169.63605909304979,0.29636476010499924,18.777320251398152,0.98806051268523865,-0.11678454348298646,0.88674200579290052,null,9.0833333333333286,null,0,8.8191435461713148,null,8.8191435461713148,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":97.762852841034785},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,95.519202578119746,-0.64089040659097751,8.8067478339497445,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,4.7365733355421744,5.3783455877808022,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,201.4579607896604,169.56396010753693,0.29625579297646409,18.760794501438227,0.98795346748780544,-0.11659202159734336,0.885280192114971,null,9.1666666666666625,null,0,8.8067478339497445,null,8.8067478339497445,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":97.742639775603124},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,95.479402910378866,-0.63926206360780724,8.7943169623127275,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,4.7032944724331349,5.3481066154298169,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,201.38632138772681,169.49189199030062,0.29614686060045281,18.744281895967674,0.98784646689253774,-0.11639824001808262,0.88380881361611663,null,9.2499999999999964,null,0,8.7943169623127275,null,8.7943169623127275,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":97.7224323035922},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,95.439619825832878,-0.6376290878048041,8.7818507234408898,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,4.6702212848392994,5.3180376573395236,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,201.31471183554405,169.41985472718454,0.29603796296823837,18.727782425280964,0.98773951088085132,-0.11620319092024838,0.88232781088165091,null,9.3333333333333304,null,0,8.7818507234408898,null,8.7818507234408898,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":97.702230423258044},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,95.399853317572124,-0.63599145183264771,8.769348908547812,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,4.6373525073116628,5.2881377576292605,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,201.24313212067469,169.34784830404004,0.29592910007109519,18.711296079679471,0.98763259943416992,-0.11600686643306059,0.88083712414894533,null,9.4166666666666643,null,0,8.769348908547812,null,8.769348908547812,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":97.682034132857297},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,95.3601033786898,-0.63434912821481149,8.7568113078759851,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,4.604686882265578,5.2584059657926687,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,201.17158223068651,169.2758727067264,0.29582027190029936,18.694822849471706,0.98752573253392451,-0.11580925863966304,0.87933669330551634,null,9.4999999999999982,null,0,8.7568113078759851,null,8.7568113078759851,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":97.661843430647139},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,95.320370002282019,-0.63270208934701389,8.7442377106926035,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,4.5722231599316068,5.2288413366674762,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,201.10006215315249,169.20392792111051,0.29571147844712908,18.678362724972658,0.98741891016155436,-0.11561035957687342,0.87782645788712732,null,9.5833333333333321,null,0,8.7442377106926035,null,8.7442377106926035,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":97.641658314885376},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,95.280653181447732,-0.63105030749669699,8.7316279052855972,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,4.5399600983068122,5.1994429304054472,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,201.02857187565078,169.13201393306713,0.29560271970286378,18.661915696504593,0.9873121322985059,-0.11541016123492788,0.87630635707584947,null,9.6666666666666661,null,0,8.7316279052855972,null,8.7316279052855972,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":97.621478783830355},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,95.240952909288794,-0.6293937548024785,8.7189816789594392,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,4.5078964631062544,5.1702098124425078,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,200.95711138576468,169.06013072847875,0.29549399565878476,18.645481754396513,0.98720539892623371,-0.11520865555722863,0.87477632969814501,null,9.75,null,0,8.7189816789594392,null,8.7189816789594392,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":97.601304835741018},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,95.201269178909925,-0.62773240327360835,8.7062988180310015,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,4.4760310277148116,5.1411410534690347,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,200.88568067108272,168.98827829323562,0.29538530630617521,18.629060888984242,0.98709871002620009,-0.11500583444008719,0.8732363142229177,null,9.8333333333333339,null,0,8.7062988180310015,null,8.7062988180310015,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":97.581136468876892},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,95.16160198341872,-0.62606622478942831,8.6935791078254319,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,4.4443625731393315,5.112235729400318,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,200.81427971919857,168.91645661323571,0.29527665163631978,18.612653090610593,0.98699206557987473,-0.11480168973246692,0.87168624875955802,null,9.9166666666666679,null,0,8.6935791078254319,null,8.6935791078254319,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":97.560973681498069},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,95.121951315925628,-0.62439519109883113,8.6808223326720171,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,4.4128898879610672,5.0834929213471751,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,200.74290851771099,168.84466567438477,0.29516803164050465,18.596258349625373,0.98688546556873524,-0.11459621323572552,0.87012607105598794,null,10.000000000000002,null,0,8.6808223326720171,null,8.6808223326720171,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":97.540816471865227},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,95.082317169543998,-0.62271927381970316,8.668028275899939,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,4.3816117682883808,5.0549117155867487,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,200.67156705422406,168.77290546259627,0.29505944631001813,18.579876656385011,0.98677890997426732,-0.11438939670335591,0.86855571849669322,null,10.083333333333336,null,0,8.668028275899939,null,8.668028275899939,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":97.520664838239654},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,95.042699537390021,-0.62103844443837297,8.6551967198340538,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,4.3505270177097506,5.0264912035334568,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,200.6002553163469,168.70117596379131,0.29495089563614985,18.56350800125287,0.98667239877796353,-0.1141812318407228,0.86697512810072386,null,10.16666666666667,null,0,8.6551967198340538,null,8.6551967198340538,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":97.500518778883148},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,95.003098412582773,-0.6193526743090797,8.6423274457908406,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,4.3196344472471635,4.9982304817101078,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,200.52897329169386,168.62947716389894,0.29484237961019144,18.547152374599278,0.98656593196132514,-0.11397171030480414,0.86538423651972973,null,10.250000000000004,null,0,8.6423274457908406,null,8.6423274457908406,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":97.480378292058134},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,94.9635137882442,-0.61766193465339603,8.6294202340739972,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,4.288932875309639,4.9701286517191781,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,200.45772096788443,168.55780904885569,0.29473389822343576,18.53080976680144,0.98645950950586003,-0.11376082370392339,0.86378298003592902,null,10.333333333333337,null,0,8.6294202340739972,null,8.6294202340739972,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":97.46024337602762},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,94.923945657499104,-0.61596619655968554,8.6164748639702893,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,4.2584211276471686,4.9421848202142584,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,200.38649833254325,168.48617160460594,0.294625451467178,18.514480168243153,0.98635313139308489,-0.11354856359748901,0.8621712945601292,null,10.416666666666671,null,0,8.6164748639702893,null,8.6164748639702893,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":97.440114029055181},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,94.884394013475145,-0.61426543098254538,8.6034911137453101,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,4.2280980373049086,4.9143980988716507,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,200.31530537330013,168.41456481710171,0.29451703933271434,18.498163569315381,0.98624679760452327,-0.11333492149572437,0.86054911562967695,null,10.500000000000005,null,0,8.6034911137453101,null,8.6034911137453101,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":97.419990249404947},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,94.844858849302867,-0.61255960874224558,8.5904687606391779,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,4.1979624445776382,4.8867676043621247,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,200.24414207779003,168.34298867230277,0.29440866181134306,18.48185996041579,0.98614050812170695,-0.11311988885940297,0.85891637840644708,null,10.583333333333339,null,0,8.5904687606391779,null,8.5904687606391779,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":97.399872035341645},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,94.805340158115655,{"$f":"V191*T191/3.413","v":-0.61084870052416307},{"$f":"D191*F$23/1000000-F$32/1000","v":8.5774075808622428},0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$38)^B191","v":0},4.1680131969645089,4.8592924583228445,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,200.17300843365305,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":168.2714431561765},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.29430031889436403},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":18.465569331948814},0.98603426292617524,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-0.11290345709957812},0.85727301767479058,null,10.666666666666673,null,0,8.5774075808622428,null,8.5774075808622428,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":97.379759385130598},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,94.765837933049781,-0.60913267687822525,8.5643073495908162,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,4.1382491491241034,4.8319717873294437,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":200.10190442853445},168.19992825469808,0.29419201057307875,18.449291674325906,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.9859280619994748},-0.11268561757731241,{"$f":"V192/V$59","v":0.85561896783947988},null,{"$f":"B192","v":10.750000000000007},null,0,8.5643073495908162,null,8.5643073495908162,{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":97.35965229703767},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},{"$f":"IF($AG192=8,$AH192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":94.726352167244343},-0.60741150821834244,8.5511678409628473,{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":4.1086691628297425},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":4.8048047228682549},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,200.03083005008469,168.12844395385034,0.29408373683879052,18.433026977965142,0.98582190532316061,-0.11246636160340802,0.85395416292366177,null,10.833333333333341,null,{"$f":"IF(AA192>0,AA192,IF(K193=0,0,B193))","v":0},{"$f":"IF(AA192>0,AB192,E193)","v":8.5511678409628473},null,{"$f":"IF(B193<=AD$59,E193,AD192)","v":8.5511678409628473},{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":97.339550769329321},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,94.686882853841325,-0.60568516482183721,8.5379888280735692,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,4.0792721069250861,4.7777904013087058,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,199.95978528595924,168.05699023962362,0.29397549768280418,18.416775233291474,0.98571579287879485,-0.11224568043813155,0.85227853656676733,null,10.916666666666675,null,0,8.5379888280735692,null,8.5379888280735692,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":97.319454800272595},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,94.647429985985568,-0.60395361682888482,8.5247700829712212,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,4.0500568572800333,4.7509279638758626,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,199.88877012381889,167.98556709801619,0.29386729309642623,18.400536430736793,0.9856097246479476,-0.11202356529094112,0.85059202202244055,null,11.000000000000009,null,0,8.5247700829712212,null,8.5247700829712212,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":97.299364388135103},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,94.607993556824738,-0.60221683424193073,8.5115113766526065,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,4.0210222967468354,4.7242165566231273,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,199.8177845513294,167.91417451503378,0.29375912307096497,18.384310560739635,0.98550370061219661,-0.11180000732021023,0.84889455215644083,null,11.083333333333343,null,0,8.5115113766526065,null,8.5115113766526065,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":97.279279531185026},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,94.568573559509403,-0.60047478692512457,8.4982124790587701,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,3.9921673151165553,4.6976553304050981,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,199.74682855616177,167.84281247668986,0.29365098759773012,18.368097613745476,0.98539772075312704,-0.11157499763295023,0.8471860594445364,null,11.166666666666677,null,0,8.4982124790587701,null,8.4982124790587701,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":97.259200227691124},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,94.529169987192944,-0.59872744460374894,8.4848731590706326,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,3.9634908090757706,4.6712434408505654,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,199.67590212599217,167.77148096900561,0.2935428866680333,18.351897580206611,0.98529178505233217,-0.11134852728453321,0.84546647597039981,null,11.250000000000011,null,0,8.4848731590706326,null,8.4848731590706326,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":97.239126475922745},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,94.489782833031612,-0.59697477686362532,8.4714931845044656,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,3.934991682163492,4.644980048335678,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,199.60500524850175,167.70017997800966,0.29343482027318779,18.335710450581871,0.98518589349141272,-0.11112058727841087,0.84373573342347363,null,11.333333333333345,null,0,8.4714931845044656,null,8.4714931845044656,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":97.21905827414983},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,94.450412090184514,-0.595216753150555,8.4580723221076148,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,3.9066688447284674,4.6188643179572493,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,199.53413791137697,167.62890948973848,0.29332678840450832,18.319536215337223,0.98508004605197674,-0.11089116856583311,0.84199376309683305,null,11.416666666666679,null,0,8.4580723221076148,null,8.4580723221076148,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":97.198995620642833},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,94.411057751813601,-0.59345334276972694,8.444610337553982,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,3.8785212138866494,4.5928954195062124,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,199.46330010230935,167.55766949023609,0.29321879105331172,18.303374864945084,0.98497424271564071,-0.11066026204556756,0.84024049588505711,null,11.500000000000012,null,0,8.444610337553982,null,8.444610337553982,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":97.178938513672833},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,94.371719811083679,-0.5916845148851404,8.4311069954396185,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,3.8505477134789898,4.5670725274412352,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,199.39249180899549,167.48645996555413,0.29311082821091583,18.287226389885035,0.984868483464028,-0.11042785856361237,0.83847586228204762,null,11.583333333333346,null,0,8.4311069954396185,null,8.4311069954396185,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":97.158886951511477},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,94.332398261162396,-0.58991023851901225,8.4175620592782039,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,3.8227472740294455,4.541394820862469,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,199.32171301913718,167.41528090175186,0.29300289986864081,18.271090780643021,0.9847627682787703,-0.11019394891291386,0.83669979237888503,null,11.66666666666668,null,0,8.4175620592782039,null,8.4175620592782039,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":97.138840932430995},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,94.293093095220243,-0.58813048255119771,8.4039752914966144,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,3.7951188327033041,4.5158614834854589,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,199.25096372044129,167.34413228489615,0.29289500601780782,18.254968027712124,0.98465709714150629,-0.10995852383307676,0.83491221586162867,null,11.750000000000014,null,0,8.4039752914966144,null,8.4039752914966144,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":97.118800454704157},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,94.253804306430567,-0.58634521571859821,8.3903464534304106,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,3.7676613332657309,4.4904717036151887,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,199.18024390061987,167.27301410106153,0.29278714664974037,18.238858121591932,0.98455147003388299,-0.10972157401007879,0.83311306200914892,null,11.833333333333348,null,0,8.3903464534304106,null,8.3903464534304106,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":97.098765516604345},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,94.214531887969557,-0.58455440661456426,8.376675305319278,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,3.7403737260405694,4.4652246741202832,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,199.10955354739005,167.20192633633008,0.29267932175576306,18.222761052788883,0.98444588693755442,-0.10948309007597794,0.83130225969090576,null,11.916666666666682,null,0,8.376675305319278,null,8.376675305319278,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":97.078736116405494},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,94.175275833016244,-0.58275802368831497,8.3629616063025907,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,3.7132549678694535,4.4401195924073447,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,199.0388926484741,167.13086897679156,0.29257153132720259,18.206676811816209,0.98434034783418267,-0.10924306260862389,0.82947973736475622,null,12.000000000000016,null,0,8.3629616063025907,null,8.3629616063025907,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":97.058712252382122},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,94.136036134752487,-0.5809560352443317,8.3492051144147865,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,3.686304022071103,4.4151556603954436,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,198.96826119159934,167.05984200854311,0.29246377535538681,18.19060538919382,0.98423485270543742,-0.10900148213136401,0.82764542307472322,null,12.08333333333335,null,0,8.3492051144147865,null,8.3492051144147865,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":97.038693922809315},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,94.096812786363017,-0.57914840944176349,8.3354055865808334,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,3.6595198584009214,4.3903320844907432,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,198.89765916449829,166.98884541768973,0.29235605383164553,18.174546775448476,0.98412940153299555,-0.10875833911274869,0.82579924444875719,null,12.166666666666684,null,0,8.3354055865808334,null,8.3354055865808334,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":97.018681125962743},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,94.057605781035377,-0.57733511429383533,8.3215627786116961,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,3.6329014530108474,4.365648075561273,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,198.82708655490853,166.9178791903438,0.29224836674731025,18.15850096111356,0.98402399429854248,-0.10851362396623865,0.82394112869651437,null,12.250000000000018,null,0,8.3215627786116961,null,8.3215627786116961,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":96.998673860118643},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,94.018415111959953,-0.5755161176672301,8.3076764451996326,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,3.6064477884093962,4.3411028489118459,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,198.75654335057277,166.84694331262534,0.292140714093714,18.14246793672919,0.98391863098377041,-0.10826732704990401,0.82207100260707167,null,12.333333333333352,null,0,8.3076764451996326,null,8.3076764451996326,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":96.978672123553821},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,93.979240772329973,-0.57369138728150026,8.2937463399137012,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,3.5801578534220475,4.3166956242591086,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,198.6860295392388,166.77603777066196,0.29203309586219139,18.126447692842333,0.98381331157037932,-0.10801943866612802,0.82018879254667698,null,12.416666666666686,null,0,8.2937463399137012,null,8.2937463399137012,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":96.958675914545665},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,93.940082755341507,-0.57186089070845914,8.2797722151951056,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,3.5540306431518118,4.2924256257067386,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,198.61554510865957,166.7051625505888,0.29192551204407891,18.110440220006524,0.98370803604007739,-0.10776994906130824,0.81829442445648015,null,12.50000000000002,null,0,8.2797722151951056,null,8.2797722151951056,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":96.938685231372133},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,93.900941054193453,-0.57002459537156347,8.2657538223524885,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,3.5280651589400382,4.2682920817207783,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,198.54509004659309,166.63431763854854,0.29181796263071447,18.094445508782144,0.98360280437457948,-0.10751884842555137,0.81638782385021624,null,12.583333333333353,null,0,8.2657538223524885,null,8.2657538223524885,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":96.918700072311736},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,93.861815662087537,-0.56818246854532217,8.2516909115574144,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,3.5022604083275448,4.2442942251051097,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,198.47466434080243,166.56350302069146,0.29171044761343756,18.078463549736284,0.98349761655560897,-0.10726612689237477,0.8144689158119387,null,12.666666666666687,null,0,8.2516909115574144,null,8.2516909115574144,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":96.898720435643597},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,93.822706572228341,-0.56633447735466569,8.2375832318395581,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,3.4766154050158788,4.2204312929770618,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,198.40426797905587,166.49271868317535,0.29160296698358956,18.062494333442658,0.98339247256489648,-0.10701177453839894,0.81253762499368476,null,12.750000000000021,null,0,8.2375832318395581,null,8.2375832318395581,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":96.878746319647391},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,93.783613777823248,-0.56448058877433671,8.2234305310820481,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,3.4511291688288916,4.1967025267431648,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,198.3339009491267,166.42196461216554,0.29149552073251339,18.046537850481684,0.98328737238417996,-0.10675578138304176,0.81059387561315344,null,12.833333333333355,null,0,8.2234305310820481,null,8.2234305310820481,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":96.858777722603364},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,93.744537272082496,-0.56262076962828789,8.2092325560168771,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,3.425800725674585,4.1731071720750288,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,198.26356323879335,166.35124079383493,0.29138810885155353,18.030594091440605,0.98318231599520556,-0.10649813738821318,0.80863759145138792,null,12.916666666666689,null,0,8.2092325560168771,null,8.2092325560168771,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":96.838814642792343},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,93.705477048219137,-0.56075498658904155,8.1949890522200057,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,3.4006291075070774,4.1496444788853672,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,198.1932548358393,166.28054721436388,0.29128073133205612,18.014663046913228,0.98307730337972643,-0.10623883245800336,0.80666869585040679,null,13.000000000000023,null,0,8.1949890522200057,null,8.1949890522200057,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":96.818857078495697},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,93.666433099449051,-0.55888320617708787,8.1806997641067767,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,3.3756133522889429,4.1263137013041513,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,198.12297572805315,166.20988385994033,0.29117338816536897,17.998744707500123,0.98297233451950372,-0.1059778564383745,0.80468711171086471,null,13.083333333333357,null,0,8.1806997641067767,null,8.1806997641067767,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":96.798905027995403},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,93.627405418990946,-0.55700539476025179,8.1663644349270683,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,3.3507525039536827,4.1031140976548981,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,198.05272590322858,166.13925071675968,0.29106607934284157,17.982839063808456,0.98286740939630612,-0.10571519911684778,0.80269276148967528,null,13.166666666666691,null,0,8.1663644349270683,null,8.1663644349270683,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":96.778958489573995},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,93.588394000066373,-0.55512151855307557,8.1519828067605999,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,3.3260456123685027,4.080044930431094,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,197.98250534916434,166.06864777102484,0.2909588048558247,17.966946106452212,0.98276252799190988,-0.10545085022218972,0.80068556719762962,null,13.250000000000025,null,0,8.1519828067605999,null,8.1519828067605999,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":96.75901746151456},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,93.54939883589968,-0.55323154361618809,8.1375546205120948,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,3.3014917332972709,4.0571054662727519,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,197.91231405366429,165.99807500894633,0.29085156469567131,17.951065826051945,0.98265769028809902,-0.10518479942409778,0.79866545039700843,null,13.333333333333359,null,0,8.1375546205120948,null,8.1375546205120948,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":96.73908194210081},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,93.510419919718061,-0.55133543585566724,8.123079615906434,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,3.2770899283637052,4.0342949759430899,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,197.84215200453738,165.92753241674205,0.29074435885373562,17.935198213234855,0.98255289626666453,-0.10491703633288148,0.79663233219916196,null,13.416666666666693,null,0,8.123079615906434,null,8.123079615906434,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":96.719151929616956},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,93.47145724475152,-0.54943316102243023,8.1085575314839886,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,3.252839265014881,4.0116127343053609,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,197.77201918959759,165.85701998063743,0.29063718732137345,17.919343258634967,0.98244814590940555,-0.10464755049914713,0.79458613326211536,null,13.500000000000027,null,0,8.1085575314839886,null,8.1085575314839886,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":96.699227422347846},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,93.432510804232876,-0.54752468471158722,8.0939881045956898,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,3.2287388164848543,3.9890580202997912,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,197.70191559666404,165.78653768686542,0.29053005008994237,17.903500952892784,0.98234343919812905,-0.10437633141347748,0.79252677378813607,null,13.583333333333361,null,0,8.0939881045956898,null,8.0939881045956898,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":96.679308418578856},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,93.393580591397779,-0.54560997236179343,8.0793710713980786,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,3.2047876617585165,3.9666301169206606,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,197.63184121356088,165.71608552166634,0.29042294715080164,17.88767128665549,0.9822387761146486,-0.10410336850610674,0.79045417352126734,null,13.666666666666694,null,0,8.0793710713980786,null,8.0793710713980786,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":96.659394916595929},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,93.354666599484702,-0.54368898925464393,8.0647061668486959,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,3.1809848855358229,3.9443283111935137,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,197.56179602811733,165.64566347128812,0.29031587849531193,17.871854250577002,0.9821341566407864,-0.10382865114660333,0.78836825174491798,null,13.750000000000028,null,0,8.0647061668486959,null,8.0647061668486959,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":96.639486914685634},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,93.31576882173492,-0.54176170051400452,8.0499931247009595,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,3.157329578196038,3.9221518941524884,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,197.49178002816771,165.57527152198605,0.29020884411483572,17.856049835317805,0.98202958075837166,-0.10355216864354075,0.78626892727936415,null,13.833333333333362,null,0,8.0499931247009595,null,8.0499931247009595,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":96.619584411135023},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,93.276887251392537,-0.53982807110538689,8.035231677499409,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,3.1338208357623585,3.9001001608177823,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,197.42179320155142,165.504909660023,0.29010184400073691,17.840258031545147,0.98192504844924122,-0.1032739102441733,0.78415611847928735,null,13.916666666666696,null,0,8.035231677499409,null,8.035231677499409,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":96.599687404231801},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,93.238021881704455,-0.53788806583529558,8.0204215565747088,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,3.1104577598666734,3.8781724101732382,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,197.35183553611287,165.43457787166918,0.28999487814438119,17.824478829932758,0.98182055969523963,-0.10299386513410834,0.78202974323128482,null,14.00000000000003,null,0,8.0204215565747088,null,8.0204215565747088,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":96.579795892264187},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,93.199172705920418,-0.53594164935058675,8.0055624920387594,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,3.0872394577145905,3.8563679451440644,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,197.28190701970161,165.36427614320232,0.28988794653713579,17.808712221161045,0.98171611447821894,-0.10271202243697659,0.77988971895136716,null,14.083333333333364,null,0,8.0055624920387594,null,8.0055624920387594,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":96.559909873520994},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,93.160339717292956,-0.53398878613781442,7.9906542127797051,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,3.0641650420506439,3.834686072574669,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,197.21200764017217,165.29400446090759,0.28978104917036962,17.792958195917066,0.98161171278003845,-0.10242837121410024,0.77773596258243782,null,14.166666666666698,null,0,7.9906542127797051,null,7.9906542127797051,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":96.540029346291576},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,93.121522909077427,-0.53202944052259515,7.9756964464570848,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,3.0412336311237858,3.8131261032066286,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,197.14213738538422,165.22376281107756,0.28967418603545303,17.777216744894503,0.98150735458256577,-0.10214290046416336,0.77556839059179072,null,14.250000000000032,null,0,7.9756964464570848,null,7.9756964464570848,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":96.520154308865912},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,93.082722274531989,-0.53006357666893233,7.9606889194966683,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,3.0184443486529751,3.7916873516567744,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,197.07229624320243,165.15355118001227,0.28956735712375814,17.7614878587936,0.9814030398676753,-0.10185559912287352,0.77338691896854073,null,14.333333333333366,null,0,7.9606889194966683,null,7.9606889194966683,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":96.500284759534509},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,93.043937806917612,-0.52809115857857925,7.9456313570856025,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,2.9957963237931122,3.7703691363954088,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,197.00248420149657,165.08336955401919,0.28946056242665874,17.7457715283212,0.98129876861724941,-0.10156645606262917,0.77119146322109811,null,14.4166666666667,null,0,7.9456313570856025,null,7.9456313570856025,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":96.480420696588425},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,93.005169499498066,-0.52611215009037648,7.930523483167347,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,2.9732886911011045,3.7491707797246341,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,196.93270124814137,165.01321791941311,0.28935380193552984,17.730067744190876,0.98119454081317781,-0.10127546009218022,0.76898193837459194,null,14.500000000000034,null,0,7.930523483167347,null,7.930523483167347,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":96.460562118319331},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,92.966417345539952,-0.52412651487959572,7.9153650204366652,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,2.9509205905021756,3.7280916077568116,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,196.86294737101679,164.94309626251649,0.28924707564174845,17.714376497122771,0.98109035643735798,-0.1009825999562903,0.76675825896830441,null,14.583333333333368,null,0,7.9153650204366652,null,7.9153650204366652,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":96.440709023019451},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,92.927681338312652,-0.52213421645726366,7.9001556903344641,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,2.9286911672563365,3.7071309503931391,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,196.79322255800764,164.87300456965895,0.28914038353669314,17.698697777843421,0.98098621547169462,-0.10068786433539419,0.76452033905307082,null,14.666666666666702,null,0,7.9001556903344641,null,7.9001556903344641,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":96.420861408981551},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,92.888961471088365,-0.52013521816952246,7.8848952130429142,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,2.9065995719251738,3.6862881413023469,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,196.72352679700393,164.80294282717759,0.2890337256117439,17.683031577086183,0.98088211789810031,-0.10039124184525727,0.76226809218869351,null,14.750000000000036,null,0,7.8848952130429142,null,7.8848952130429142,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":96.401019274499006},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,92.850257737142087,-0.51812948319694552,7.8695833074802213,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,2.8846449603387234,3.6655625178995206,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,196.65386007590061,164.73291102141692,0.28892710185828241,17.667377885590867,0.98077806369849507,-0.10009272103663013,0.76000143144131882,null,14.833333333333369,null,0,7.8695833074802213,null,7.8695833074802213,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":96.381182617865733},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,92.811570129751615,-0.51611697455387462,7.8542196912955689,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,2.8628264935626189,3.6449534213250279,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,196.58422238259777,164.66290913872891,0.28882051226769201,17.65173669410396,0.98067405285480624,-9.9792290394902242E-2,0.75772026938080828,null,14.916666666666703,null,0,7.8542196912955689,null,7.8542196912955689,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":96.361351437376214},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,92.772898642197561,-0.51409765508775251,7.8388040808640245,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,2.8411433378654425,3.6244601964235854,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,196.51461370500047,164.59293716547279,0.28871395683135748,17.636107993378459,0.98057008534896895,-9.9489938339755904E-2,0.75542451807811017,null,15.000000000000037,null,0,7.8388040808640245,null,7.8388040808640245,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":96.34152573132549},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,92.734243267763318,-0.51207148747844822,7.8233361912813866,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,2.8195946646862593,3.6040821917234225,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,196.44503403101882,164.52299508801531,0.28860743554066537,17.620491774173956,0.98046616116292584,-9.9185653224816164E-2,0.75311408910260202,null,15.083333333333371,null,0,7.8233361912813866,null,7.8233361912813866,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":96.321705498009223},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,92.695603999735084,-0.51003843423757411,7.8078157363589717,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,2.7981796506023424,3.5838187594155766,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,196.37548334856803,164.45308289273046,0.28850094838700369,17.60488802725655,0.98036228027862671,-9.8879423337298628E-2,0.75078889351941602,null,15.166666666666705,null,0,7.8078157363589717,null,7.8078157363589717,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":96.301890735723575},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,92.656980831401867,-0.50799845770783192,7.7922424286186223,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,2.7768974772971835,3.5636692553332954,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,196.30596164556823,164.38320056599974,0.2883944953617622,17.58929674339899,0.98025844267802964,-9.8571236897660494E-2,0.74844884188678962,null,15.250000000000039,null,0,7.7922424286186223,null,7.7922424286186223,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":96.282081442765303},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,92.618373756055448,-0.50595152006230304,7.7766159792872873,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,2.7557473315285566,3.5436330389315636,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,196.23646890994468,164.3133480942119,0.28828807645633214,17.573717913380477,0.98015464834309951,-9.8261082059241417E-2,0.74609384425333847,null,15.333333333333373,null,0,7.7766159792872873,null,7.7766159792872873,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":96.262277617431749},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,92.579782766990434,-0.50389758330378631,7.7609360982919693,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,2.7347284050969187,3.5237094732667358,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,196.16700512962765,164.24352546376312,0.28818169166210628,17.558151527986894,0.98005089725580874,-9.7948946907909742E-2,0.74372381015537026,null,15.416666666666707,null,0,7.7609360982919693,null,7.7609360982919693,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":96.242479258020779},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,92.54120785750419,-0.50183660926411333,7.7452024942544977,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,2.7138398948139537,3.5038979249762923,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,196.0975702925524,164.1737326610569,0.28807534097047904,17.542597578010572,0.97994718939813763,-9.7634819461705755E-2,0.7413386486141762,null,15.500000000000041,null,0,7.7452024942544977,null,7.7452024942544977,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":96.222686362830842},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,92.502649020896897,-0.49976855960345823,7.7294148744862561,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,2.6930810024712959,3.4841977642587008,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,196.02816438665928,164.10396967250412,0.28796902437284644,17.527056054250409,0.97984352475207392,-9.7318687670480672E-2,0.73893826813328944,null,15.583333333333375,null,0,7.7294148744862561,null,7.7294148744862561,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":96.202898930160984},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,92.464106250471531,-0.49769339580964944,7.7135729449829302,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,2.6724509348094734,3.4646083648533996,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,195.95878739989362,164.03423648452301,0.28786274186060612,17.511526947511868,0.9797399032996128,-9.7000539415535297E-2,0.73652257669574173,null,15.666666666666709,null,0,7.7135729449829302,null,7.7135729449829302,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":96.183116958310777},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,92.425579539533842,-0.49561107919747927,7.6976764104192359,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,2.6519489034870314,3.4451291040208836,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,195.88943932020578,163.96453308353907,0.2877564934251573,17.496010248606837,0.9796363250227571,-9.6680362509257683E-2,0.734091481761312,null,15.750000000000043,null,0,7.6976764104192359,null,7.6976764104192359,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":96.16334044558036},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,92.387068881392381,-0.49352157090800186,7.6817249741435667,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,2.6315741250498412,3.4257593625229137,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,195.82012013555115,163.89485945598517,0.28765027905790064,17.480505948353823,0.97953278990351644,-9.6358144694755413E-2,0.73164489026373447,null,15.833333333333377,null,0,7.6817249741435667,null,7.6817249741435667,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":96.143569390270471},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,92.348574269358465,-0.49142483190786007,7.6657183381728444,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,2.6113258209006633,3.4064985246028279,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,195.75082983389009,163.82521558830152,0.28754409875023856,17.465014037577816,0.97942929792390876,-9.6033873645493956E-2,0.72918270860795253,null,15.91666666666671,null,0,7.6657183381728444,null,7.6657183381728444,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":96.123803790682402},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,92.310095696746231,{"$f":"V255*T255/3.413","v":-0.48932082298857599},{"$f":"D255*F$23/1000000-F$32/1000","v":7.6496562031871083},0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$38)^B255","v":0},2.5912032172688253,3.3873459779659658,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,195.68156840318807,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":163.75560146693567},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.28743795249357496},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":17.449534507110428},0.97932584906595943,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-9.5707536964925233E-2},0.72670484266729862,null,16.000000000000043,null,0,7.6496562031871083,null,7.6496562031871083,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":96.104043645117969},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,92.271633156872596,-0.48720950476583896,7.6335382685240818,0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,2.5712055451800828,3.3683011137602072,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":195.61233583141552},163.68601707834247,0.28733184027931535,17.434067347789636,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.97922244331170083},-9.53791221861163E-2,{"$f":"V256/V$59","v":0.72421119778067466},null,{"$f":"B256","v":16.083333333333375},null,0,7.6335382685240818,null,7.6335382685240818,{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":96.084288951879586},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},{"$f":"IF($AG256=8,$AH256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":92.233186643057238},-0.48509083767882166,7.6173642321739479,{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":2.5513320404267494},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":3.3493633265566127},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,195.54313210654789,163.61646240898406,0.28722576209886685,17.418612550459954,0.97911908064317321,-9.5048616771380004E-2,0.72170167874974767,null,16.166666666666707,null,{"$f":"IF(AA256>0,AA256,IF(K257=0,0,B257))","v":0},{"$f":"IF(AA256>0,AB256,E257)","v":7.6173642321739479},null,{"$f":"IF(B257<=AD$59,E257,AD256)","v":7.6173642321739479},{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":96.06453970927025},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,92.194756148622631,-0.48296478198946829,7.6011337907739147,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,2.5315819435379461,3.3305320143301822,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,195.47395721656559,163.54693744532989,0.287119717943638,17.403170105972492,0.97901576104242416,-9.4716008111899369E-2,0.71917618983609777,null,16.250000000000039,null,0,7.6011337907739147,null,7.6011337907739147,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":96.044795915593468},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,92.156341666894036,-0.48083129778178524,7.5848466396028069,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,2.5119544997500514,3.3118065784407134,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,195.40481114945413,163.47744217385673,0.28701370780503921,17.38774000518471,0.97891248449150881,-9.4381283527352797E-2,0.71663463475837241,null,16.333333333333371,null,0,7.5848466396028069,null,7.5848466396028069,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":96.025057569153375},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,92.117943191199501,-0.47869034496113511,7.5685024725756644,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,2.4924489589773442,3.293186423613772,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,195.33569389320397,163.40797658104864,0.28690773167448214,17.372322238960734,0.9788092509724895,-9.4044430265535481E-2,0.71407691668941164,null,16.416666666666703,null,0,7.5685024725756644,null,7.5685024725756644,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":96.005324668254616},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,92.079560714869842,-0.4765418832535292,7.5521009822383558,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,2.4730645757828409,3.274670957921769,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,195.26660543581059,163.33854065339693,0.2868017895433802,17.356916798171014,0.97870606046743658,-9.3705435501982765E-2,0.7115029382533884,null,16.500000000000036,null,0,7.5521009822383558,null,7.5521009822383558,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":95.985597211202418},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,92.041194231238649,-0.47438587220490286,7.5356418597620323,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,2.4538006093492672,3.2562595927651419,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,195.19754576527444,163.26913437740018,0.28669588140314828,17.341523673692535,0.97860291295842738,-9.3364286339585656E-2,0.70891260152288904,null,16.583333333333368,null,0,7.5356418597620323,null,7.5356418597620323,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":95.965875196302605},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,92.002843733642308,-0.4722222711804131,7.519124794937774,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,2.4346563234502825,3.2379517428536455,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,195.12851486960102,163.1997577395644,0.286590007245203,17.32614285640885,0.97849980842754702,-9.3020969808210507E-2,0.7063058080160256,null,16.6666666666667,null,0,7.519124794937774,null,7.519124794937774,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":95.946158621861514},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,91.964509215419966,-0.47005103936370241,7.5025494761709712,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,2.4156309864218,3.2197468261877433,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,195.0595127368008,163.13041072640269,0.28648416706096247,17.310774337209807,0.97839674685688771,-9.2675472864312006E-2,0.70368245869349721,null,16.750000000000032,null,0,7.5025494761709712,null,7.5025494761709712,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":95.926447486186063},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,91.926190669913552,-0.46787213575620268,7.4859155904760017,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,2.3967238711335912,3.2016442640401088,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,194.99053935488925,163.06109332443552,0.2863783608418462,17.295418106991931,0.97829372822854965,-9.2327782390549451E-2,0.70104245395567677,null,16.833333333333364,null,0,7.4859155904760017,null,7.4859155904760017,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":95.906741787583741},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,91.887888090467754,-0.46568551917638434,7.469222823470508,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,2.3779342549609415,3.1836434809372247,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,194.92159471188683,162.99180552019052,0.28627258857927551,17.280074156657989,0.97819075252464005,-9.1977885195394946E-2,0.69838569363963532,null,16.916666666666696,null,0,7.469222823470508,null,7.469222823470508,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":95.887041524362573},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,91.849601470430059,-0.46349114825904991,7.4524708593699982,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,2.3592614197565935,3.1657439046410922,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,194.85267879581897,162.92254730020269,0.28616685026467314,17.264742477117366,0.97808781972727366,-9.1625768012744829E-2,0.69571207701619231,null,17.000000000000028,null,0,{"$f":"IF(AA266>0,AB266,E267)","v":7.4524708593699982},null,7.4524708593699982,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":95.867346694831198},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,91.811330803150724,-0.46128898145460279,7.4356593809822673,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,2.3407046518228154,3.1479449661310372,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,194.78379159471618,162.85331865101429,0.28606114588946341,17.249423059285931,0.97798492981857277,-9.1271417501527341E-2,0.69302150278693642,null,17.083333333333361,null,0,7.4356593809822673,null,7.4356593809822673,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":95.847657297298767},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,91.773076081982751,-0.45907897702831202,7.4187880697017841,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,2.3222632418836353,3.1302460995856221,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,194.71493309661381,162.78411955917466,0.28595547544507216,17.234115894085832,0.97788208278066724,-9.0914820245308572E-2,0.69031386908123338,null,17.166666666666693,null,0,7.4187880697017841,null,7.4187880697017841,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":95.827973330075011},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,91.734837300281924,-0.45686109305958411,7.4018566055041282,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,2.3039364850572759,3.1126467423646589,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,194.64610328955231,162.71495001124049,0.28584983892292692,17.218820972445741,0.97777927859569436,-9.0555962751895897E-2,0.68758907345321496,null,17.250000000000025,null,0,7.4018566055041282,null,7.4018566055041282,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":95.808294791470246},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,91.696614451406816,-0.45463528744121739,7.3848646669403024,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,2.28572368082872,3.0951463349913233,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,194.57730216157714,162.6458099937758,0.28574423631445678,17.203538285300823,0.97767651724579829,-9.0194831452938065E-2,0.6848470128787425,null,17.333333333333357,null,0,7.3848646669403024,null,7.3848646669403024,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":95.788621679795298},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,91.65840752871874,-0.45240151787868693,7.3678119311312731,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,2.2676241330225326,3.0777443211343689,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,194.50852970073859,162.57669949335167,0.28563866761109213,17.188267823592653,0.97757379871313144,-8.9831412703530081E-2,0.68208758375240675,null,17.416666666666689,null,0,7.3678119311312731,null,7.3678119311312731,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":95.768953993361592},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,91.620216525581782,-0.45015974188938357,7.3506980737621594,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,2.2496371497757437,3.0604401475904415,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,194.43978589509206,162.50761849654646,0.28553313280426518,17.173009578269202,0.97747112297985328,-8.9465692781807271E-2,0.67931068188444543,null,17.500000000000021,null,0,7.3506980737621594,null,7.3506980737621594,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":95.749291730481119},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,91.582041435362797,-0.44790991680187786,7.3335227690766125,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,2.2317620435109657,3.0432332642664912,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,194.37107073269789,162.4385669899458,0.28542763188540965,17.157763540284861,0.97736849002813064,-8.9097657888542542E-2,0.67651620249768585,null,17.583333333333353,null,0,7.3335227690766125,null,7.3335227690766125,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":95.729634889466411},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,91.543882251431398,-0.44565199975517816,7.3162856898711572,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,2.2139981309096752,3.0261231241622886,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,194.30238420162138,162.36954496014243,0.28532216484596074,17.142529700600434,0.9772658998401379,-8.8727294146741256E-2,0.67370404022446784,null,17.666666666666686,null,0,7.3162856898711572,null,7.3162856898711572,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":95.709983468630554},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,91.505738967159971,-0.44338594769797768,7.2989865074894382,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,2.196344732885636,3.0091091833530346,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,194.2337262899328,162.30055239373635,0.28521673167735517,17.127308050183188,0.97716335239805652,-8.8354587601232076E-2,0.67087408910353807,null,17.750000000000018,null,0,7.2989865074894382,null,7.2989865074894382,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":95.690337466287247},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,91.467611575923655,-0.44111171738792826,7.2816248918166799,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,2.1788011745585583,2.9921909009720671,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,194.16509698570744,162.23158927733482,0.28511133237103137,17.112098580006801,0.97706084768407642,-8.7979524218262231E-2,0.66802624257697607,null,17.83333333333335,null,0,7.2816248918166799,null,7.2816248918166799,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":95.670696880750668},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,91.429500071100364,-0.43882926539084249,7.2642005112735939,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,2.1613667852277625,2.975367739193671,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,194.09649627702552,162.1626555975522,0.28500596691842928,17.096901281051245,0.97695838568039362,-8.7602089885077353E-2,0.66516039348700451,null,17.916666666666682,null,0,7.2642005112735939,null,7.2642005112735939,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":95.651061710335611},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,91.391404446070737,-0.43653854807998771,7.2467130328109874,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,2.1440408983462218,2.9586391632159774,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,194.0279241519722,162.09375134101009,0.28490063531099008,17.08171614430313,0.97685596636921235,-8.7222270409515731E-2,0.66227643407290793,null,18.000000000000014,null,0,7.2467130328109874,null,7.2467130328109874,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":95.631431953357435},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,91.353324694218216,-0.43423952163529717,7.2291621219037463,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,2.1268228514945875,2.9420046412439631,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,193.95938059863764,162.02487649433726,0.28479533754015696,17.066543160755188,0.97675358973274407,-8.6840051519588957E-2,0.65937425596784927,null,18.083333333333346,null,0,7.2291621219037463,null,7.2291621219037463,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":95.611807608132011},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,91.315260808928969,-0.43193214204263097,7.2115474425451875,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,2.1097119863554918,2.9254636444725466,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,193.890865605117,161.95603104416969,0.2846900735973743,17.051382321406777,0.97665125575320777,-8.6455418863065875E-2,0.65645375019570984,null,18.166666666666679,null,0,7.2115474425451875,null,7.2115474425451875,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":95.592188672975837},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,91.277212783591921,-0.42961636509299156,7.1938686572410742,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,2.0927076486879139,2.9090156470697779,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,193.82237915951032,161.88721497715048,0.2845848434740883,17.03623361726342,0.97654896441282946,-8.6068358007050677E-2,0.65351480716788668,null,18.250000000000011,null,0,7.1938686572410742,null,7.1938686572410742,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":95.572575146205921},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,91.239180611598755,-0.42729214638178475,7.1761254270039698,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,2.0758091883018137,2.8926601261601186,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,193.75392124992263,161.81842827992986,0.28447964716174656,17.021097039337093,0.976446715693843,-8.5678854437564997E-2,0.65055731668011896,null,18.333333333333343,null,0,7.1761254270039698,null,7.1761254270039698,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":95.552967026139825},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,91.201164286343925,-0.42495944130804197,7.1583174113473085,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,2.0590159590328487,2.8763965618078249,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,193.68549186446393,161.74967093916538,0.28437448465179815,17.005972578646308,0.97634450957848951,-8.5286893559121543E-2,0.64758116790925069,null,18.416666666666675,null,0,7.1583174113473085,null,7.1583174113473085,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":95.533364311095696},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,91.163163801224613,-0.42261820507364328,7.1404442682794524,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,2.0423273187172439,2.8602244370004151,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,193.61709099124917,161.68094294152161,0.2842693559356938,16.990860226215744,0.97624234604901727,-8.4892460694298774E-2,0.64458624941000142,null,18.500000000000007,null,0,7.1404442682794524,null,7.1404442682794524,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":95.513766999392246},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,91.125179149640772,-0.42026839268256483,7.1225056542979592,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,2.0257426291668912,2.8441432376322373,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,193.54871861839825,161.61224427367034,0.28416426100488568,16.97575997307662,0.97614022508768239,-8.4495541083315223E-2,0.64157244911173361,null,18.583333333333339,null,0,7.1225056542979592,null,7.1225056542979592,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":95.494175089348701},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,91.087210324995098,-0.4179099589400917,7.1045012243835615,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,2.0092612561445238,2.8281524524881227,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,193.48037473403605,161.5435749222905,0.2840591998508275,16.960671810266462,0.97603814667674826,-8.4096119883598205E-2,0.63853965431517845,null,18.666666666666671,null,0,7.1045012243835615,null,7.1045012243835615,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":95.474588579284912},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,91.049257320693016,-0.41554285845202704,7.086430631994137,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,1.9928825693390488,2.8122515732271376,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,193.41205932629228,161.47493487406805,0.28395417246497467,16.945595728828948,0.97593611079848508,-8.3694182169349943E-2,0.63548775168914096,null,18.750000000000004,null,0,7.086430631994137,null,7.086430631994137,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":95.455007467521241},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,91.011320130142735,-0.4131670456239574,7.0682935290590976,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,1.9766059423411582,2.7964400943664205,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,193.3437723833018,161.40632411569632,0.28384917883878413,16.930531719814397,0.97583411743517146,-8.3289712931120238E-2,0.63241662726725556,null,18.833333333333336,null,0,7.0682935290590976,null,7.0682935290590976,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":95.435431752378605},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,90.97339874675518,-0.41078247466042106,7.0500895659730389,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,1.9604307526188889,2.7807175132651158,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,193.27551389320419,161.33774263387551,0.28374421896371393,16.915479774279376,0.97573216656909234,-8.2882697075362388E-2,0.62932616644461414,null,18.916666666666668,null,0,7.0500895659730389,null,7.0500895659730389,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":95.415861432178502},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,90.935493163944031,-0.40838909956415814,7.0318183915900159,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,1.9443563814935179,2.765083330108395,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,193.20728384414411,161.26919041531309,0.28363929283122413,16.900439883286765,0.97563025818254068,-8.2473119424001762E-2,0.62621625397449021,null,19,null,0,7.0318183915900159,null,7.0318183915900159,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":95.396296505242972},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,90.897603375125726,-0.40598687413531637,7.0134796532174839,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,1.9283822141155098,2.7495370478915566,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,193.13908222427116,161.20066744672368,0.28353440043277633,16.885412037905738,0.97552839225781696,-8.2060964713994142E-2,0.62308677396498546,null,19.083333333333332,null,0,7.0134796532174839,null,7.0134796532174839,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":95.376736969894637},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,90.859729373719432,-0.40357575197065204,6.9950729966101939,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,1.9125076394406331,2.7340781724042515,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,193.07090902173985,161.13217371482892,0.28342954175983326,16.870396229211934,0.97542656877722855,-8.1646217596880816E-2,0.61993760987565139,null,19.166666666666664,null,0,6.9950729966101939,null,6.9950729966101939,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":95.357182824456643},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,90.821871153147057,-0.40115568646274447,6.976598065964196,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,1.8967320502062255,2.7187062122147476,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,193.00276422470955,161.0637092063576,0.2833247168038594,16.85539244828729,0.97532478772309017,-8.1228862638346236E-2,0.61676864451413094,null,19.249999999999996,null,0,6.976598065964196,null,6.976598065964196,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":95.337634067252722},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,90.784028706833254,-0.39872663079921067,6.9580545039108461,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,1.8810548429076399,2.7034206786543189,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,192.93464782134473,160.99527390804562,0.28321992555632092,16.840400686219937,0.97522304907772439,-8.0808884317773833E-2,0.61357976003278547,null,19.333333333333329,null,0,6.9580545039108461,null,6.9580545039108461,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":95.318090696607143},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,90.746202028205417,-0.39628853796190033,6.93944195151066,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,1.8654754177747908,2.6882210858017075,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,192.86655979981461,160.92686780663595,0.28311516800868519,16.825420934104486,0.97512135282346091,-8.0386267027794445E-2,0.61037083792526636,null,19.416666666666661,null,0,6.93944195151066,null,6.93944195151066,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":95.298552710844731},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,90.708391110693668,-0.39384136072609732,6.9207600482472156,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,1.8499931787488666,2.6731069504676799,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,192.79850014829347,160.85849088887875,0.28301044415242138,16.81045318304183,0.97501969894263674,-7.9960995073836694E-2,0.60714175902310075,null,19.499999999999993,null,0,6.9207600482472156,null,6.9207600482472156,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":95.279020108290894},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,90.670595947730888,-0.39138505165971782,6.9020084320210362,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,1.8346075334591894,2.6580777921796632,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,192.73046885496046,160.7901431415311,0.28290575397900009,16.795497424139043,0.97491808741759634,-7.9533052673674609E-2,0.60389240349225648,null,19.583333333333325,null,0,6.9020084320210362,null,6.9020084320210362,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":95.259492887271563},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,90.63281653275267,-0.38891956312250503,6.8831867391434365,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,1.8193178932002103,2.6431331331664718,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,192.66246590799966,160.72182455135729,0.28280109747989324,16.780553648509709,0.97481651823069115,-7.9102423956970883E-2,0.60062265082967481,null,19.666666666666657,null,0,6.8831867391434365,null,6.8831867391434365,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":95.239971046113268},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,90.595052859197367,-0.38644484726523698,6.8642946043304782,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,1.8041236729086871,2.6282724983431214,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,192.59449129560011,160.65353510512867,0.28269647464657477,16.765621847273522,0.97471499136428075,-7.8669092964824522E-2,0.59733237985983478,null,19.749999999999989,null,0,6.8642946043304782,null,6.8642946043304782,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":95.220454583143024},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,90.557304920506041,-0.3839608560288949,6.8453316606966244,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,1.7890242911409282,2.6134954152957222,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,192.52654500595574,160.58527478962367,0.2825918854705195,16.750702011556697,0.97461350680073122,-7.8233043649305126E-2,0.59402146873121764,null,19.833333333333321,null,0,6.8453316606966244,null,6.8453316606966244,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":95.200943496688481},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,90.519572710122503,-0.38146754114386533,6.8262975397486407,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,1.7740191700502461,2.5988014142664655,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,192.45862702726538,160.51704359162773,0.28248732994320436,16.735794132491478,0.97451206452241645,-7.7794259872996513E-2,0.59068979491284146,null,19.916666666666654,null,0,6.8262975397486407,null,6.8262975397486407,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":95.18143778507779},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,19.999999999999986,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":95.161937446639683},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":95.142598268023363},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":95.123418259601436},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":95.104395464363293},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":95.085527957249525},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":95.066813844502548},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":95.048251263032881},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":95.029838379800864},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":95.01157339121329},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":94.993454522534407},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":94.975480027311136},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":94.957648186811852},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":94.939957309478586},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":94.922405730392029},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":94.90499181074928},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":94.887713937353752},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V319*T319/3.413","v":-0.37896485412912378},{"$f":"D319*F$23/1000000-F$32/1000","v":6.80719187137937},0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$38)^B319","v":0},0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":160.4488414979333},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.28238280805610738},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":16.720898201216514},0.97441066451171754,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":94.870570522116935},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,16.720898201216514,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V320/V$59","v":0.58733723519072412},null,{"$f":"B320","v":20},null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":94.853560001571893},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},{"$f":"IF($AG320=8,$AH320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":90.481856221493288},-0.37896485412912378,6.80719187137937,{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,{"$f":"IF(AA320>0,AA320,IF(K321=0,0,B321))","v":0},{"$f":"IF(AA320>0,AB320,E321)","v":6.80719187137937},null,{"$f":"IF(B321<=AD$59,E321,AD320)","v":6.80719187137937},{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":94.836680836397832},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":94.819931510955897},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":94.803310532835354},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":94.786816432410376},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":94.770447762406889},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":94.754203097479191},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":94.73808103379622},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":94.722080188637193},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":94.706199199996206},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":94.690436726195813},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":94.674791445509186},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":94.659262055790606},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":94.643847274114236},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":94.628545836420784},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":94.613356497171964},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":94.598278029012548},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":94.583309222439752},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":94.568448885479796},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":94.553695843371543},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":94.539048938256869},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":94.524507028877792},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":94.51006899027999},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":94.495733713522739},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":94.481500105394986},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":94.467367088137379},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":94.453333599170321},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":94.439398590827594},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":94.42556103009565},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":94.41181989835836},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":94.398174191147021},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":94.384622917895626},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":94.371165101701138},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":94.357799779088737},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":94.344525999781908},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":94.331342826477169},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":94.318249334623474},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":94.305244612206081},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":94.292327759534757},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":94.279497889036307},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":94.266754125051264},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":94.254095603634681},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":94.241521472360873},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":94.22903089013208},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":94.216623026990888},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":94.204297063936437},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":94.1920521927442},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":94.179887615789269},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":94.167802545873272},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":94.155796206054447},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":94.143867829481195},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":94.13201665922881},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":94.120241948139338},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":94.108542958664586},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":94.096918962712124},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":94.085369241494163},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":94.07389308537951},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":94.062489793748128},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":94.051158674848594},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":94.039899045658188},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":94.02871023174572},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":94.017591567136776},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":94.00654239418165},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V383*T383/3.413","v":-0.37896485412912378},{"$f":"D383*F$23/1000000-F$32/1000","v":6.80719187137937},0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$38)^B383","v":0},0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":160.4488414979333},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.28238280805610738},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":16.720898201216514},0.97441066451171754,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":93.995562063425609},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,16.720898201216514,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V384/V$59","v":0.58733723519072412},null,{"$f":"B384","v":20},null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":93.98464993348172},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},{"$f":"IF($AG384=8,$AH384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":90.481856221493288},-0.37896485412912378,6.80719187137937,{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,{"$f":"IF(AA384>0,AA384,IF(K385=0,0,B385))","v":0},{"$f":"IF(AA384>0,AB384,E385)","v":6.80719187137937},null,{"$f":"IF(B385<=AD$59,E385,AD384)","v":6.80719187137937},{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":93.973805370905907},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":93.963027750074374},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":93.952316453063361},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":93.941670869530938},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":93.931090396601164},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":93.920574438750222},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":93.910122407694729},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":93.899733722281994},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":93.88940780838233},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":93.879144098783271},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":93.868942033085702},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":93.858801057601895},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":93.848720625255297},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":93.83870019548219},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":93.828739234135043},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":93.818837213387582},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":93.808993611641583},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":93.799207913435268},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":93.789479609353322},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":93.779808195938529},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":93.770193175604874},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":93.76063405655222},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":93.75113035268248},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":93.741681583517192},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":93.732287274116544},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":93.722946954999813},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":93.713660162067129},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":93.704426436522652},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":93.695245324798918},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":93.686116378482708},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":93.677039154241939},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":93.668013213753952},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":93.659038123634915},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":93.650113455370459},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":93.641238785247566},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":93.632413694287351},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":93.623637768179293},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":93.61491059721628},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":93.606231776230885},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V424*T424/3.413","v":-0.37896485412912378},{"$f":"D424*F$23/1000000-F$32/1000","v":6.80719187137937},{"$f":"IF(B424>F$48-5,0,IF(C424 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,{"$f":"I424/(1+$F$38)^B424","v":0},0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":192.39073734773277},{"$f":"R$9*$Q424^6+S$9*$Q424^5+T$9*$Q424^4+U$9*$Q424^3+V$9*$Q424^2+W$9*$Q424+X$9","v":160.4488414979333},{"$f":"R$10*$Q424^6+S$10*$Q424^5+T$10*$Q424^4+U$10*$Q424^3+V$10*$Q424^2+W$10*$Q424+X$10","v":0.28238280805610738},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":16.720898201216514},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V424/V$59","v":0.58733723519072412},null,{"$f":"B424","v":20},null,{"$f":"IF(AA423>0,AA423,IF(K424=0,0,B424))","v":0},{"$f":"IF(AA423>0,AB423,E424)","v":6.80719187137937},null,{"$f":"IF(B424<=AD$59,E424,AD423)","v":6.80719187137937},{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":93.597600904532726},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":93.589017585846662},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":93.580481428252284},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":93.571992044124173},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":93.563549050073277},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":93.555152066889136},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":93.546800719483159},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":93.53849463683278},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":93.530233451926463},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":93.522016801709654},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":93.513844327031663},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":93.505715672593212},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":93.49763048689509},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":93.489588422187353},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":93.481589134419551},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":93.473632283191634},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":93.46571753170565},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":93.457844546718277},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":93.450012998494003},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":93.442222560759092},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":93.434472910656311},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":93.426763728700266},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":93.419094698733588},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":93.411465507883605},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":93.403875846519895},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},{"$f":"IF($AG448=8,$AH448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":90.481856221493288},-0.37896485412912378,6.80719187137937,0,{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":93.396325408212334},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":93.388813889689871},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":93.381340990799899},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":93.373906414468351},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":93.366509866660223},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":93.35915105634092},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":93.351829695437999},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":93.344545498803626},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":93.337298184177527},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":93.330087472150538},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":93.322913086128736},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":93.315774752297997},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":93.308672199589211},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":93.30160515964397},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":93.294573366780753},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":93.287576557961629},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":93.280614472759467},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":93.273686853325643},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":93.266793444358157},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":93.259933993070305},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":93.253108249159808},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":93.246315964778262},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":93.239556894501291},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":93.232830795298824},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":93.226137426506114},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":93.219476549794919},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":93.212847929145283},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":93.206251330817608},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":93.199686523325269},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":93.193153277407404},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":93.186651366002337},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":93.180180564221203},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":93.173740649322099},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":93.167331400684404},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":93.160952599783712},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":93.154604030166908},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":93.148285477427734},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":93.141996729182608},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":93.135737575046861},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,{"$f":"V488*T488/3.413","v":-0.37896485412912378},{"$f":"D488*F$23/1000000-F$32/1000","v":6.80719187137937},{"$f":"IF(B488>F$48-5,0,IF(C488 <= $C$63- $F$35,1,0))","v":0},0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,{"$f":"I488/(1+$F$38)^B488","v":0},0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":192.39073734773277},{"$f":"R$9*$Q488^6+S$9*$Q488^5+T$9*$Q488^4+U$9*$Q488^3+V$9*$Q488^2+W$9*$Q488+X$9","v":160.4488414979333},{"$f":"R$10*$Q488^6+S$10*$Q488^5+T$10*$Q488^4+U$10*$Q488^3+V$10*$Q488^2+W$10*$Q488+X$10","v":0.28238280805610738},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":16.720898201216514},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V488/V$59","v":0.58733723519072412},null,{"$f":"B488","v":20},null,{"$f":"IF(AA487>0,AA487,IF(K488=0,0,B488))","v":0},{"$f":"IF(AA487>0,AB487,E488)","v":6.80719187137937},null,{"$f":"IF(B488<=AD$59,E488,AD487)","v":6.80719187137937},{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":93.129507806611286},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":93.123307217418983},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":93.117135602942511},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":93.110992760561516},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":93.104878489540425},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":93.098792591006671},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":93.092734867929096},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":93.086705125096685},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":93.080703169097603},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":93.074728808298502},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":93.068781852824188},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":93.062862114537381},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":93.056969407019011},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":93.051103545548571},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":93.04526434708481},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":93.039451630246731},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":93.033665215294803},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":93.027904924112406},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":93.022170580187591},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":93.016462008595013},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":93.010779035978189},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":93.00512149053192},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":92.999489201984957},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":92.993882001582975},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":92.988299722071659},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},{"$f":"IF($AG512=8,$AH512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":90.481856221493288},-0.37896485412912378,6.80719187137937,0,{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":92.982742197680139},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":92.977209264104502},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":92.971700758491679},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":92.966216519423398},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":92.960756386900471},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":92.955320202327215},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":92.949907808496064},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":92.944519049572477},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":92.93915377107993},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":92.933811819885179},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":92.928493044183668},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":92.923197293485217},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":92.917924418599696},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":92.912674271623175},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":92.907446705923974},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":92.902241576129057},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":92.897058738110559},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":92.891898048972493},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":92.88675936703757},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":92.881642551834275},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":92.876547464084084},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":92.871473965688764},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":92.866421919717951},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":92.861391190396802},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":92.856381643093854},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":92.851393144308972},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":92.846425561661562},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":92.841478763878783},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,{"$f":"IF(ROUND(F$48-B541,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":92.836552620784033},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":92.831647003285511},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":92.826761783364944},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":1178.4319308098056},{"$f":"SUM(M63:M543)","v":1318.9862532045688},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.811242037567913}]
[]
[]
[]
[null,null,"IMPROVED"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"H48","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":50},{"$f":"W12","v":18.110910990000001},3.6074901572348994E-2,"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AB554:AB1035)","v":{"$error":"#DIV/0!"}},null,{"$f":"MIN(AD554:AD1034)","v":{"$error":"#DIV/0!"}},{"$f":"MIN(AE554:AE1034)","v":{"$error":"#DIV/0!"}}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":100},{"$f":"V554*T554/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D554*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":{"$error":"#DIV/0!"}},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":{"$error":"#DIV/0!"}},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":211.00260035182873},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":179.17335144558436},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.31067504005994506},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":21.016369826910363},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E554-E63","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":92.841644020328914},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F554+G554)=0,0,B554)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=1,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=2,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=3,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=4,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=5,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=6,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=7,$AH554,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG554=8,$AH554,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":99.979166666666657},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J555<1, B555,N554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":210.96510035182871},179.13556644765632,0.31061874857321303,21.007293487215662,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99994411348036449},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA554>0,AB554,E555)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F555+G555)=0,0,B555)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=1,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=2,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=3,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=4,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=5,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=6,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=7,$AH555,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG555=8,$AH555,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J556<1, B556,N555)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA555>0,AA555,IF(K556=0,0,B556))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA555>0,AB555,E556)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B556<=AD$59,E556,AD555)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.25,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B557<=AD$59,E557,AD556)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.33333333333333331,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.41666666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.49999999999999994,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.58333333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.66666666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.83333333333333337,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,0.91666666666666674,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.0833333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.1666666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.2499999999999998,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.333333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.4166666666666663,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.4999999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.5833333333333328,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.6666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.7499999999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.8333333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.9166666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,1.9999999999999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.0833333333333326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.1666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.2499999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.333333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.4166666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.5833333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.666666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.7500000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.8333333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2.9166666666666674,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.0000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.0833333333333344,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.1666666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.2500000000000013,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.3333333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.4166666666666683,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.5000000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.5833333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.6666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.7500000000000022,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.8333333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,3.9166666666666692,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.0000000000000027,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.0833333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.1666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.2500000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.3333333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.4166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.5000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.5833333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.666666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA609>0,AA609,IF(K610=0,0,B610))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA610>0,AA610,IF(K611=0,0,B611))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.833333333333333,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.9166666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,4.9999999999999991,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.0833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.1666666666666652,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.2499999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.3333333333333313,{"$error":"#DIV/0!"},{"$f":"V618*T618/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D618*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I618/(1+$H$38)^B618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E618-E127","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.4166666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B619>H$48-5,0,IF(C619 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F619+G619)=0,0,B619)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=1,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=2,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=3,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=4,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=5,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=6,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=7,$AH619,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG619=8,$AH619,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J620<1, B620,N619)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA619>0,AB619,E620)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.5833333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B621<=AD$59,E621,AD620)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.6666666666666634,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.7499999999999964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.8333333333333295,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.9166666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,5.9999999999999956,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.0833333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.1666666666666616,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.2499999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.3333333333333277,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.4166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.4999999999999938,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.5833333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.6666666666666599,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.7499999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.8333333333333259,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.916666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,6.999999999999992,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.083333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.1666666666666581,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.2499999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.3333333333333242,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.4166666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.4999999999999902,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.5833333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.6666666666666563,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.7499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.8333333333333224,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.9166666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,7.9999999999999885,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.0833333333333215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.1666666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.2499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.3333333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.4166666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.4999999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.583333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.666666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.7499999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.8333333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.9166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8.9999999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.0833333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.1666666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.2499999999999964,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.3333333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.4166666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.4999999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.5833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.6666666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.75,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.8333333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,9.9166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.000000000000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.083333333333336,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA674>0,AA674,IF(K675=0,0,B675))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.16666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.250000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.333333333333337,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.416666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.500000000000005,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.583333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.666666666666673,{"$error":"#DIV/0!"},{"$f":"V682*T682/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D682*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I682/(1+$H$38)^B682","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E682-E191","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.750000000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B683>H$48-5,0,IF(C683 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F683+G683)=0,0,B683)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=1,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=2,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=3,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=4,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=5,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=6,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=7,$AH683,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG683=8,$AH683,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J684<1, B684,N683)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA683>0,AB683,E684)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,10.916666666666675,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B685<=AD$59,E685,AD684)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.000000000000009,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.083333333333343,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.166666666666677,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.250000000000011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.333333333333345,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.416666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.500000000000012,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.583333333333346,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.66666666666668,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.750000000000014,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.833333333333348,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,11.916666666666682,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.000000000000016,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.08333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.166666666666684,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.250000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.333333333333352,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.416666666666686,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.50000000000002,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.583333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.666666666666687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.750000000000021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.833333333333355,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,12.916666666666689,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.000000000000023,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.083333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.166666666666691,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.250000000000025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.333333333333359,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.416666666666693,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.500000000000027,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.583333333333361,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.666666666666694,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.750000000000028,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.833333333333362,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,13.916666666666696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.00000000000003,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.083333333333364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.166666666666698,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.250000000000032,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.333333333333366,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.4166666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.500000000000034,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.583333333333368,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.666666666666702,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.750000000000036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.833333333333369,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,14.916666666666703,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.000000000000037,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.083333333333371,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.166666666666705,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.250000000000039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.333333333333373,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.416666666666707,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA738>0,AA738,IF(K739=0,0,B739))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.500000000000041,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.583333333333375,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.666666666666709,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.750000000000043,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.833333333333377,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,15.91666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.000000000000043,{"$error":"#DIV/0!"},{"$f":"V746*T746/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D746*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I746/(1+$H$38)^B746","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E746-E255","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.083333333333375,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B747>H$48-5,0,IF(C747 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F747+G747)=0,0,B747)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=1,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=2,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=3,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=4,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=5,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=6,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=7,$AH747,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG747=8,$AH747,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J748<1, B748,N747)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA747>0,AB747,E748)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.250000000000039,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B749<=AD$59,E749,AD748)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.333333333333371,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.416666666666703,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.500000000000036,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.583333333333368,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.6666666666667,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.750000000000032,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.833333333333364,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,16.916666666666696,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.000000000000028,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA757>0,AB757,E758)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.083333333333361,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA758>0,AB758,E759)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.166666666666693,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.250000000000025,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.333333333333357,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.416666666666689,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.500000000000021,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.583333333333353,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.666666666666686,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.750000000000018,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.83333333333335,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,17.916666666666682,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.000000000000014,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.083333333333346,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.166666666666679,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.250000000000011,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.333333333333343,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.416666666666675,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.500000000000007,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.583333333333339,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.666666666666671,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.750000000000004,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.833333333333336,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,18.916666666666668,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.083333333333332,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.166666666666664,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.249999999999996,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.333333333333329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.416666666666661,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.499999999999993,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.583333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.666666666666657,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.749999999999989,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.833333333333321,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.916666666666654,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,19.999999999999986,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.083333333333318,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.16666666666665,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.249999999999982,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.333333333333314,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.416666666666647,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.499999999999979,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.583333333333311,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.666666666666643,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.749999999999975,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA802>0,AA802,IF(K803=0,0,B803))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.833333333333307,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.916666666666639,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,20.999999999999972,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.083333333333304,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.166666666666636,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.249999999999968,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.3333333333333,{"$error":"#DIV/0!"},{"$f":"V810*T810/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D810*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I810/(1+$H$38)^B810","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E810-E319","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.416666666666632,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B811>H$48-5,0,IF(C811 <= $C$554- $H$35,1,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},null,{"$f":"C811*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F811+G811)=0,0,B811)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=1,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=2,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=3,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=4,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=5,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=6,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=7,$AH811,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG811=8,$AH811,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":21.499999999999964},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J812<1, B812,N811)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.583333333333297,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B813<=AD$59,E813,AD812)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.666666666666629,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.749999999999961,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.833333333333293,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.916666666666625,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,21.999999999999957,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.08333333333329,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.166666666666622,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.249999999999954,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.333333333333286,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.416666666666618,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA822>0,AB822,E823)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.49999999999995,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.583333333333282,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.666666666666615,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.749999999999947,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.833333333333279,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.916666666666611,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,22.999999999999943,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.083333333333275,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.166666666666607,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.24999999999994,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.333333333333272,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.416666666666604,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.499999999999936,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.583333333333268,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.6666666666666,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.749999999999932,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.833333333333265,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.916666666666597,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,23.999999999999929,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.083333333333261,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.166666666666593,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.249999999999925,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.333333333333258,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.41666666666659,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.499999999999922,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.583333333333254,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.666666666666586,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.749999999999918,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.83333333333325,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.916666666666583,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,24.999999999999915,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.083333333333247,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.166666666666579,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.249999999999911,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.333333333333243,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.416666666666575,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.499999999999908,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.58333333333324,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.666666666666572,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.749999999999904,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.833333333333236,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.916666666666568,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,25.999999999999901,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.083333333333233,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$f":"IF(AA866>0,AA866,IF(K867=0,0,B867))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.166666666666565,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.249999999999897,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.333333333333229,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.416666666666561,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.499999999999893,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.583333333333226,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.666666666666558,{"$error":"#DIV/0!"},{"$f":"V874*T874/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D874*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I874/(1+$H$38)^B874","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},null,{"$error":"#DIV/0!"},{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$f":"E874-E383","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.74999999999989,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B875>H$48-5,0,IF(C875 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},null,{"$f":"C875*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F875+G875)=0,0,B875)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=1,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=2,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=3,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=4,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=5,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=6,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=7,$AH875,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AG875=8,$AH875,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":26.833333333333222},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J876<1, B876,N875)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.916666666666554,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"IF(B877<=AD$59,E877,AD876)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,26.999999999999886,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.083333333333218,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.166666666666551,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.249999999999883,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.333333333333215,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.416666666666547,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.499999999999879,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.583333333333211,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.666666666666544,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.749999999999876,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$f":"IF(AA886>0,AB886,E887)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.833333333333208,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.91666666666654,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,27.999999999999872,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.083333333333204,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.166666666666536,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.249999999999869,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.333333333333201,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.416666666666533,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.499999999999865,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.583333333333197,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.666666666666529,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.749999999999861,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.833333333333194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.916666666666526,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,28.999999999999858,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.08333333333319,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.166666666666522,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.249999999999854,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.333333333333186,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.416666666666519,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.499999999999851,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.583333333333183,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.666666666666515,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.749999999999847,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.833333333333179,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.916666666666512,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,29.999999999999844,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$f":"V915*T915/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D915*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(B915>H$48-5,0,IF(C915 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I915/(1+$H$38)^B915","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$f":"R$9*$Q915^6+S$9*$Q915^5+T$9*$Q915^4+U$9*$Q915^3+V$9*$Q915^2+W$9*$Q915+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q915^6+S$10*$Q915^5+T$10*$Q915^4+U$10*$Q915^3+V$10*$Q915^2+W$10*$Q915+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":{"$error":"#DIV/0!"}},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E915-E424","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(AA914>0,AA914,IF(K915=0,0,B915))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA914>0,AB914,E915)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B915<=AD$59,E915,AD914)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F939+G939)=0,0,B939)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AG939=8,$AH939,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":30},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$f":"V979*T979/3.413","v":{"$error":"#DIV/0!"}},{"$f":"(D979*$H$23/1000-H$32)/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(B979>H$48-5,0,IF(C979 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"I979/(1+$H$38)^B979","v":{"$error":"#DIV/0!"}},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":{"$error":"#DIV/0!"}},{"$f":"R$9*$Q979^6+S$9*$Q979^5+T$9*$Q979^4+U$9*$Q979^3+V$9*$Q979^2+W$9*$Q979+X$9","v":{"$error":"#DIV/0!"}},{"$f":"R$10*$Q979^6+S$10*$Q979^5+T$10*$Q979^4+U$10*$Q979^3+V$10*$Q979^2+W$10*$Q979+X$10","v":{"$error":"#DIV/0!"}},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":{"$error":"#DIV/0!"}},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E979-E488","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(AA978>0,AA978,IF(K979=0,0,B979))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AA978>0,AB978,E979)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(B979<=AD$59,E979,AD978)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AG1003=8,$AH1003,0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":30},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,30,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(B1034>H$48-5,0,IF(C1034 <= $C$554- $H$35,1,0))","v":0},{"$error":"#DIV/0!"},0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$error":"#DIV/0!"},{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"E1034-E543","v":{"$error":"#DIV/0!"}},null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(K554:K1034)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L554:L1034)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M554:M1034)","v":{"$error":"#DIV/0!"}},{"$f":"N1034","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O554:O1034)","v":12.608963995651742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1036=0,0,B1036)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary","index":28,"n_rows":98,"n_cols":21,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE'!D7","v":20},{"$f":"'EERE COE'!D151","v":30}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,null,null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Binary"},null,null,null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":2.4605214931328612E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary'!Q71","v":181668.48109139633},{"$f":"'LCOE Binary'!R71","v":94918.725969675055},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash'!Q71","v":181668.48109139633},{"$f":"'LCOE Flash'!R71","v":94918.725969675055},null,null,null,null,null,null,null,null,null,null,null,"power sales",{"$f":"'Summary A1'!H279","v":10}]
[]
[null,"REFERENCE SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",D5,D4)","v":181668.48109139633},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output","yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1'!E63)","v":10},null,null,null,{"$f":"('Reservoir F1'!E63)","v":10.000122189267277},null,null,null,null,{"$f":"'Reservoir B1'!E63","v":10},{"$f":"'Reservoir F1'!E63","v":10.000122189267277},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E63,'Reservoir B1'!E63)","v":10},0,{"$f":"N9/R$5","v":1},{"$f":"C9/30","v":0.33333333333333331},{"$f":"(Q9)","v":0.33333333333333331},{"$f":"(P9*8760*$R$2)/(1+$R$4)^$O9","v":8322},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$O9","v":2774},2774]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1'!E63,AVERAGE('Reservoir B1'!E63:E74))","v":9.9216920029871059},{"$f":"SUM('Reservoir B1'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1'!E63,AVERAGE('Reservoir F1'!E63:E74))","v":9.9468969268263869},{"$f":"SUM('Reservoir F1'!I63:I74)","v":0},null,{"$f":"IF($J$3=\"Flash\",G10,IF($J$2=\"Annual Decline Rate\",C10,E10))","v":9.9216920029871059},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1'!E75","v":9.8284471363975747},{"$f":"'Reservoir F1'!E75","v":9.8835234249693116},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E75,'Reservoir B1'!E75)","v":9.8284471363975747},1,{"$f":"N10/R$5","v":0.98284471363975745},{"$f":"C10/30","v":0.33072306676623686},{"$f":"R$9/(1+R$3)^O10","v":0.32532855433072738},{"$f":"(P10*8760*$R$2)/(1+$R$4)^$O10","v":7644.1436513178141},{"$f":"(Q10*8760*$R$2)/(1+$R$4)^$O10","v":2572.2218332977786},2530.2656347105726]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1'!E75,AVERAGE('Reservoir B1'!E75:E86))","v":9.748394401496844},{"$f":"SUM('Reservoir B1'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1'!E75,AVERAGE('Reservoir F1'!E75:E86))","v":9.8290701710638348},{"$f":"SUM('Reservoir F1'!I75:I86)","v":0},null,{"$f":"IF(J$3=\"Flash\",G11,IF(J$2=\"Annual Decline Rate\",C11,E11))","v":9.748394401496844},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1'!E87","v":9.6531241079025847},{"$f":"'Reservoir F1'!E87","v":9.7642047361592965},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E87,'Reservoir B1'!E87)","v":9.6531241079025847},2,0.96531241079025842,0.32494648004989479,{"$f":"R$9/(1+R$3)^O11","v":0.31751600478876318},{"$f":"(P11*8760*$R$2)/(1+$R$4)^$O11","v":7016.621436454303},{"$f":"(Q11*8760*$R$2)/(1+$R$4)^$O11","v":2361.9570329069998},{"$f":"(R11*8760*$R$2)/(1+$R$4)^$O11","v":2307.9467131208726}]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1'!E87,AVERAGE('Reservoir B1'!E87:E98))","v":9.5714186559022014},{"$f":"SUM('Reservoir B1'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1'!E87,AVERAGE('Reservoir F1'!E87:E98))","v":9.7084183108826902},{"$f":"SUM('Reservoir F1'!I87:I98)","v":0},null,9.5714186559022014,0,{"$f":"'Reservoir B1'!E99","v":9.4742307971003452},{"$f":"'Reservoir F1'!E99","v":9.6419342204056377},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E99,'Reservoir B1'!E99)","v":9.4742307971003452},3,0.94742307971003448,0.31904728853007336,0.30989106844438996,6436.0637702896192,2167.3619090491275,2105.1615915475727]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1'!E99,AVERAGE('Reservoir B1'!E99:E110))","v":9.3909624018360791},{"$f":"SUM('Reservoir B1'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1'!E99,AVERAGE('Reservoir F1'!E99:E110))","v":9.584703196677653},{"$f":"SUM('Reservoir F1'!I99:I110)","v":0},null,9.3909624018360791,0,{"$f":"'Reservoir B1'!E111","v":9.2919621993697383},{"$f":"'Reservoir F1'!E111","v":9.5164662123069697},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E111,'Reservoir B1'!E111)","v":9.2919621993697383},4,0.92919621993697388,0.31303208006120264,0.30244923989105366,5899.2939277527212,1987.3824381486543,1920.1939547964814]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1'!E111,AVERAGE('Reservoir B1'!E111:E122))","v":9.2072184262335011},{"$f":"SUM('Reservoir B1'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1'!E111,AVERAGE('Reservoir F1'!E111:E122))","v":9.4576725738512391},{"$f":"SUM('Reservoir F1'!I111:I122)","v":0},null,9.2072184262335011,0,{"$f":"'Reservoir B1'!E123","v":9.1065085066987379},{"$f":"'Reservoir F1'!E123","v":9.3875405310685522},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E123,'Reservoir B1'!E123)","v":9.1065085066987379},5,0.91065085066987383,0.30690728087445002,0.29518612191655158,5403.3204005191055,1821.0254463573008,1751.4782897622656]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1'!E123,AVERAGE('Reservoir B1'!E123:E134))","v":9.0203747506341436},{"$f":"SUM('Reservoir B1'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1'!E123,AVERAGE('Reservoir F1'!E123:E134))","v":9.3270593144885954},{"$f":"SUM('Reservoir F1'!I123:I134)","v":0},null,9.0203747506341436,0,{"$f":"'Reservoir B1'!E135","v":8.918055190383102},{"$f":"'Reservoir F1'!E135","v":9.2548816931600744},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E135,'Reservoir B1'!E135)","v":8.918055190383102},6,0.89180551903831018,0.30067915835447145,0.28809742290481671,4945.3291327738543,1667.3561327942557,1597.5866353738677]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1'!E135,AVERAGE('Reservoir B1'!E135:E146))","v":8.8306147133733592},{"$f":"SUM('Reservoir B1'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1'!E135,AVERAGE('Reservoir F1'!E135:E146))","v":9.1925806135412813},{"$f":"SUM('Reservoir F1'!I135:I146)","v":0},null,8.8306147133733592,0,{"$f":"'Reservoir B1'!E147","v":8.7267830826201322},{"$f":"'Reservoir F1'!E147","v":9.1181980888015914},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E147,'Reservoir B1'!E147)","v":8.7267830826201322},7,0.8726783082620132,0.29435382377911196,0.28117895430009665,4522.6757113199437,1525.4955654750165,1457.2164967409476]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1'!E147,AVERAGE('Reservoir B1'!E147:E158))","v":8.6381170506745679},{"$f":"SUM('Reservoir B1'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1'!E147,AVERAGE('Reservoir F1'!E147:E158))","v":9.0539371482553417},{"$f":"SUM('Reservoir F1'!I147:I158)","v":0},null,8.6381170506745679,0,{"$f":"'Reservoir B1'!E159","v":8.532868457010494},{"$f":"'Reservoir F1'!E159","v":8.9771811209996244},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E159,'Reservoir B1'!E159)","v":8.532868457010494},8,0.8532868457010494,0.28793723502248558,0.27442662813202839,4132.8775736159077,1394.6181723400498,1329.1798212101487]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1'!E159,AVERAGE('Reservoir B1'!E159:E170))","v":8.4430559766556694},{"$f":"SUM('Reservoir B1'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1'!E159,AVERAGE('Reservoir F1'!E159:E170))","v":8.9108121995557656},{"$f":"SUM('Reservoir F1'!I159:I170)","v":0},null,8.4430559766556694,0,{"$f":"'Reservoir B1'!E171","v":8.3364831079814028},{"$f":"'Reservoir F1'!E171","v":8.8315043058338354},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E171,'Reservoir B1'!E171)","v":8.3364831079814028},9,0.83364831079814028,0.28143519922185567,0.26783645460014677,3773.6062870437099,1273.9492462501403,1212.3929430276796]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1'!E171,AVERAGE('Reservoir B1'!E171:E182))","v":8.2456012622620705},{"$f":"SUM('Reservoir B1'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1'!E171,AVERAGE('Reservoir F1'!E171:E182))","v":8.7628707340771985},{"$f":"SUM('Reservoir F1'!I171:I182)","v":0},null,8.2456012622620705,0,{"$f":"'Reservoir B1'!E183","v":8.1377944291427262},{"$f":"'Reservoir F1'!E183","v":8.6808223326720171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E183,'Reservoir B1'!E183)","v":8.1377944291427262},10,0.81377944291427262,0.27485337540873567,0.26140453971639976,3442.679943684524,1162.7624797021667,1105.8674115027222]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1'!E183,AVERAGE('Reservoir B1'!E183:E194))","v":8.0459183131384524},{"$f":"SUM('Reservoir B1'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1'!E183,AVERAGE('Reservoir F1'!E183:E194))","v":8.609758445509593},{"$f":"SUM('Reservoir F1'!I183:I194)","v":0},null,8.0459183131384524,0,{"$f":"'Reservoir B1'!E195","v":7.9369654905885696},{"$f":"'Reservoir F1'!E195","v":8.5247700829712212},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E195,'Reservoir B1'!E195)","v":7.9369654905885696},11,0.793696549058857,0.26819727710461511,0.25512708300427667,3138.0557069825245,1060.3775422902845,1008.7016250438624]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1'!E195,AVERAGE('Reservoir B1'!E195:E206))","v":7.8441682464518045},{"$f":"SUM('Reservoir B1'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1'!E195,AVERAGE('Reservoir F1'!E195:E206))","v":8.4511007539069514},{"$f":"SUM('Reservoir F1'!I195:I206)","v":0},null,7.8441682464518045,0,{"$f":"'Reservoir B1'!E207","v":7.7341551151566748},{"$f":"'Reservoir F1'!E207","v":8.3629616063025907},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E207,'Reservoir B1'!E207)","v":7.7341551151566748},12,0.77341551151566745,0.26147227488172681,0.24900037525319046,2857.8225397792053,966.15771155141329,920.073200261426]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1'!E207,AVERAGE('Reservoir B1'!E207:E218))","v":7.6405079666774647},{"$f":"SUM('Reservoir B1'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1'!E207,AVERAGE('Reservoir F1'!E207:E218))","v":8.2865017615888945},{"$f":"SUM('Reservoir F1'!I207:I218)","v":0},null,7.6405079666774647,0,{"$f":"'Reservoir B1'!E219","v":7.5295179536574555},{"$f":"'Reservoir F1'!E219","v":8.1949890522200057},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E219,'Reservoir B1'!E219)","v":7.5295179536574555},13,0.75295179536574552,0.2546835988892488,0.24302079632678728,2600.1941371933403,879.50756575253149,839.23201154998742]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1'!E219,AVERAGE('Reservoir B1'!E219:E230))","v":7.4350902403601502},{"$f":"SUM('Reservoir B1'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1'!E219,AVERAGE('Reservoir F1'!E219:E230))","v":8.1155431642466489},{"$f":"SUM('Reservoir F1'!I219:I230)","v":0},null,7.4350902403601502,0,{"$f":"'Reservoir B1'!E231","v":7.3232045590840293},{"$f":"'Reservoir F1'!E231","v":8.0204215565747088},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E231,'Reservoir B1'!E231)","v":7.3232045590840293},14,0.73232045590840289,0.24783634134533833,0.23718481302388758,2363.5020826053751,799.87074536706587,765.49384224007235]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1'!E231,AVERAGE('Reservoir B1'!E231:E242))","v":7.2280637698618024},{"$f":"SUM('Reservoir B1'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1'!E231,AVERAGE('Reservoir F1'!E231:E242))","v":7.9377831158491423},{"$f":"SUM('Reservoir F1'!I231:I242)","v":0},null,7.2280637698618024,0,{"$f":"'Reservoir B1'!E243","v":7.1153614598157251},{"$f":"'Reservoir F1'!E243","v":7.8388040808640245},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E243,'Reservoir B1'!E243)","v":7.1153614598157251},15,0.71153614598157255,0.24093545899539343,0.23148897699079568,2146.1892404910323,726.72778841803688,698.23459358421474]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1'!E243,AVERAGE('Reservoir B1'!E243:E254))","v":7.0195732661077157},{"$f":"SUM('Reservoir B1'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1'!E243,AVERAGE('Reservoir F1'!E243:E254))","v":7.7527550459301322},{"$f":"SUM('Reservoir F1'!I243:I254)","v":0},null,7.0195732661077157,0,{"$f":"'Reservoir B1'!E255","v":6.906131231825972},{"$f":"'Reservoir F1'!E255","v":7.6496562031871083},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E255,'Reservoir B1'!E255)","v":6.906131231825972},16,0.69061312318259716,0.23398577553692385,0.22592992268374376,1946.8033959560823,659.5940435094526,636.88500256389432]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1'!E255,AVERAGE('Reservoir B1'!E255:E266))","v":6.8097595203424035},{"$f":"SUM('Reservoir B1'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1'!E255,AVERAGE('Reservoir F1'!E255:E266))","v":7.5599664278244303},{"$f":"SUM('Reservoir F1'!I255:I266)","v":0},null,6.8097595203424035,0,{"$f":"'Reservoir B1'!E267","v":6.6956525699059011},{"$f":"'Reservoir F1'!E267","v":7.4524708593699982},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E267,'Reservoir B1'!E267)","v":6.6956525699059011},17,0.66956525699059011,0.22699198401141346,0.22050436538026613,1763.9911474826233,598.01766320034403,580.92582381037391]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1'!E267,AVERAGE('Reservoir B1'!E267:E278))","v":6.5987594749066085},{"$f":"SUM('Reservoir B1'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1'!E267,AVERAGE('Reservoir F1'!E267:E278))","v":7.3588974964099494},{"$f":"SUM('Reservoir F1'!I267:I278)","v":0},null,6.5987594749066085,0,{"$f":"'Reservoir B1'!E279","v":6.4840603579154461},{"$f":"'Reservoir F1'!E279","v":7.2467130328109874},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E279,'Reservoir B1'!E279)","v":6.4840603579154461},18,0.64840603579154465,0.21995864916355362,0.21520909923832945,1596.4920565420939,541.57767937594804,529.88343486060512]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1'!E279,AVERAGE('Reservoir B1'!E279:E290))","v":6.3867062930463723},{"$f":"SUM('Reservoir B1'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1'!E279,AVERAGE('Reservoir F1'!E279:E290))","v":7.1489999139032925},{"$f":"SUM('Reservoir F1'!I279:I290)","v":0},null,6.3867062930463723,0,{"$f":"'Reservoir B1'!E291","v":6.2714857380721654},{"$f":"'Reservoir F1'!E291","v":7.0318183915900159},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E291,'Reservoir B1'!E291)","v":6.2714857380721654},19,0.62714857380721656,0.21289020976821241,0.21004099540207133,1443.1330553037967,489.88216141827309,483.32582755233875]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1'!E291,AVERAGE('Reservoir B1'!E291:E302))","v":6.1737294277654184},{"$f":"SUM('Reservoir B1'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1'!E291,AVERAGE('Reservoir F1'!E291:E302))","v":6.9296953822492355},{"$f":"SUM('Reservoir F1'!I291:I302)","v":0},null,6.1737294277654184,0,{"$f":"'Reservoir B1'!E303","v":6.0758715836934236},{"$f":"'Reservoir F1'!E303","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E303,'Reservoir B1'!E303)","v":6.0758715836934236},20,{"$f":"N29/R$5","v":0.60758715836934241},0.20579098092551396,0.20499700015302849,1306.6544264699789,442.56645725626618,440.85895163076123]
[null,20,{"$f":"IF(R$1=B30,'Reservoir B1'!E303,AVERAGE('Reservoir B1'!E303:E314))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1'!E303,AVERAGE('Reservoir F1'!E303:E314))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I303:I314)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E315","v":6.0758715836934236},{"$f":"'Reservoir F1'!E315","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E315,'Reservoir B1'!E315)","v":6.0758715836934236},21,0.60758715836934241,0.20252905278978078,0.20007413310576197,1221.1723611868961,407.05745372896536,402.12337961998776]
[null,20,{"$f":"IF(R$1=B31,'Reservoir B1'!E315,AVERAGE('Reservoir B1'!E315:E326))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1'!E315,AVERAGE('Reservoir F1'!E315:E326))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I315:I326)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E327","v":6.0758715836934236},{"$f":"'Reservoir F1'!E327","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E327,'Reservoir B1'!E327)","v":6.0758715836934236},22,0.60758715836934241,0.20252905278978078,0.19526948544681325,1141.2825805485011,380.42752684950034,366.79126473184181]
[null,20,{"$f":"IF(R$1=B32,'Reservoir B1'!E327,AVERAGE('Reservoir B1'!E327:E338))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1'!E327,AVERAGE('Reservoir F1'!E327:E338))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I327:I338)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E339","v":6.0758715836934236},{"$f":"'Reservoir F1'!E339","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E339,'Reservoir B1'!E339)","v":6.0758715836934236},23,0.60758715836934241,0.20252905278978078,0.19058021821595028,1066.6192341574776,355.53974471915916,334.56356606453045]
[null,20,{"$f":"IF(R$1=B33,'Reservoir B1'!E339,AVERAGE('Reservoir B1'!E339:E350))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1'!E339,AVERAGE('Reservoir F1'!E339:E350))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I339:I350)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E351","v":6.0758715836934236},{"$f":"'Reservoir F1'!E351","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E351,'Reservoir B1'!E351)","v":6.0758715836934236},24,0.60758715836934241,0.20252905278978078,0.18600356062868903,996.8404057546519,332.28013525155063,305.1675176060931]
[null,20,{"$f":"IF(R$1=B34,'Reservoir B1'!E351,AVERAGE('Reservoir B1'!E351:E362))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1'!E351,AVERAGE('Reservoir F1'!E351:E362))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I351:I362)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E363","v":6.0758715836934236},{"$f":"'Reservoir F1'!E363","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E363,'Reservoir B1'!E363)","v":6.0758715836934236},25,0.60758715836934241,0.20252905278978078,0.18153680843909764,931.62654743425401,310.54218247808467,278.35431962099176]
[null,20,{"$f":"IF(R$1=B35,'Reservoir B1'!E363,AVERAGE('Reservoir B1'!E363:E374))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1'!E363,AVERAGE('Reservoir F1'!E363:E374))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I363:I374)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E375","v":6.0758715836934236},{"$f":"'Reservoir F1'!E375","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E375,'Reservoir B1'!E375)","v":6.0758715836934236},26,0.60758715836934241,0.20252905278978078,0.17717732234191749,870.67901629369544,290.22633876456513,253.89703288040329]
[null,20,{"$f":"IF(R$1=B36,'Reservoir B1'!E375,AVERAGE('Reservoir B1'!E375:E386))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1'!E375,AVERAGE('Reservoir F1'!E375:E386))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I375:I386)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E387","v":6.0758715836934236},{"$f":"'Reservoir F1'!E387","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E387,'Reservoir B1'!E387)","v":6.0758715836934236},27,0.60758715836934241,0.20252905278978078,0.17292252641305592,813.71870681653763,271.23956893884588,231.58865791357778]
[null,20,{"$f":"IF(R$1=B37,'Reservoir B1'!E387,AVERAGE('Reservoir B1'!E387:E398))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1'!E387,AVERAGE('Reservoir F1'!E387:E398))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I387:I398)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E399","v":6.0758715836934236},{"$f":"'Reservoir F1'!E399","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E399,'Reservoir B1'!E399)","v":6.0758715836934236},28,0.60758715836934241,0.20252905278978078,0.16876990658752952,760.48477272573632,253.49492424191206,211.24038302360086]
[null,20,{"$f":"IF(R$1=B38,'Reservoir B1'!E399,AVERAGE('Reservoir B1'!E399:E410))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1'!E399,AVERAGE('Reservoir F1'!E399:E410))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I399:I410)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E411","v":6.0758715836934236},{"$f":"'Reservoir F1'!E411","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E411,'Reservoir B1'!E411)","v":6.0758715836934236},29,0.60758715836934241,0.20252905278978078,0.16471700917395868,710.73343245395915,236.91114415131969,192.67998623926317]
[null,20,{"$f":"IF(R$1=B39,'Reservoir B1'!E411,AVERAGE('Reservoir B1'!E411:E422))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1'!E411,AVERAGE('Reservoir F1'!E411:E422))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I411:I422)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E423","v":6.0758715836934236},{"$f":"'Reservoir F1'!E423","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E423,'Reservoir B1'!E423)","v":6.0758715836934236},30,0.60758715836934241,0.20252905278978078,0.16076143940473545,664.23685276070944,221.41228425356979,175.75037767761859]
[null,20,{"$f":"IF(R$1=B40,'Reservoir B1'!E423,AVERAGE('Reservoir B1'!E423:E434))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1'!E423,AVERAGE('Reservoir F1'!E423:E434))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I423:I434)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E435","v":6.0758715836934236},{"$f":"'Reservoir F1'!E435","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E435,'Reservoir B1'!E435)","v":6.0758715836934236},31,{"$f":"N40/R$5","v":0.60758715836934241},{"$f":"C40/30","v":0.20252905278978078},{"$f":"R$9/(1+R$3)^O40","v":0.15690086002100825},{"$f":"(P40*8760*$R$2)/(1+$R$4)^$O40","v":620.78210538384053},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$O40","v":206.92736846128014},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$O40","v":160.30826998020274}]
[null,{"$f":"IF(R$1<B40+1,R$1,B40+1)","v":20},{"$f":"IF(R$1=B41,'Reservoir B1'!E435,AVERAGE('Reservoir B1'!E435:E446))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1'!E435,AVERAGE('Reservoir F1'!E435:E446))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I435:I446)","v":0},null,{"$f":"IF(J$3=\"Flash\",G41,IF(J$2=\"Annual Decline Rate\",C41,E41))","v":6.0758715836934236},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1'!E447","v":6.0758715836934236},{"$f":"'Reservoir F1'!E447","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E447,'Reservoir B1'!E447)","v":6.0758715836934236},32,0.60758715836934241,0.20252905278978078,0.15313298989164734,580.17019194751458,193.39006398250484,146.22296556986726]
[null,20,{"$f":"IF(R$1=B42,'Reservoir B1'!E447,AVERAGE('Reservoir B1'!E447:E458))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1'!E447,AVERAGE('Reservoir F1'!E447:E458))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I447:I458)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E459","v":6.0758715836934236},{"$f":"'Reservoir F1'!E459","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E459,'Reservoir B1'!E459)","v":6.0758715836934236},33,0.60758715836934241,0.20252905278978078,0.14945560266537455,542.21513266122849,180.73837755374282,133.37525046391579]
[null,20,{"$f":"IF(R$1=B43,'Reservoir B1'!E459,AVERAGE('Reservoir B1'!E459:E470))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1'!E459,AVERAGE('Reservoir F1'!E459:E470))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I459:I470)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E471","v":6.0758715836934236},{"$f":"'Reservoir F1'!E471","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E471,'Reservoir B1'!E471)","v":6.0758715836934236},34,0.60758715836934241,0.20252905278978078,0.14586652545526174,506.7431146366622,168.91437154555405,121.65638528109649]
[null,20,{"$f":"IF(R$1=B44,'Reservoir B1'!E471,AVERAGE('Reservoir B1'!E471:E482))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1'!E471,AVERAGE('Reservoir F1'!E471:E482))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I471:I482)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E483","v":6.0758715836934236},{"$f":"'Reservoir F1'!E483","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E483,'Reservoir B1'!E483)","v":6.0758715836934236},35,0.60758715836934241,0.20252905278978078,0.14236363755481965,473.59169592211418,157.86389864070472,110.96718490261991]
[null,20,{"$f":"IF(R$1=B45,'Reservoir B1'!E483,AVERAGE('Reservoir B1'!E483:E494))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1'!E483,AVERAGE('Reservoir F1'!E483:E494))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I483:I494)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E495","v":6.0758715836934236},{"$f":"'Reservoir F1'!E495","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E495,'Reservoir B1'!E495)","v":6.0758715836934236},36,0.60758715836934241,0.20252905278978078,0.13894486918491941,442.60906160945251,147.5363538698175,101.21717899771924]
[null,20,{"$f":"IF(R$1=B46,'Reservoir B1'!E495,AVERAGE('Reservoir B1'!E495:E506))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1'!E495,AVERAGE('Reservoir F1'!E495:E506))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I495:I506)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E507","v":6.0758715836934236},{"$f":"'Reservoir F1'!E507","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E507,'Reservoir B1'!E507)","v":6.0758715836934236},37,0.60758715836934241,0.20252905278978078,0.13560820027080558,413.65332860696492,137.88444286898829,92.323846308679791]
[null,20,{"$f":"IF(R$1=B47,'Reservoir B1'!E507,AVERAGE('Reservoir B1'!E507:E518))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1'!E507,AVERAGE('Reservoir F1'!E507:E518))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I507:I518)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E519","v":6.0758715836934236},{"$f":"'Reservoir F1'!E519","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E519,'Reservoir B1'!E519)","v":6.0758715836934236},38,0.60758715836934241,0.20252905278978078,0.13235165924847886,386.59189589435977,128.86396529811992,84.211916214546932]
[null,20,{"$f":"IF(R$1=B48,'Reservoir B1'!E519,AVERAGE('Reservoir B1'!E519:E530))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1'!E519,AVERAGE('Reservoir F1'!E519:E530))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I519:I530)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E531","v":6.0758715836934236},{"$f":"'Reservoir F1'!E531","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E531,'Reservoir B1'!E531)","v":6.0758715836934236},39,0.60758715836934241,0.20252905278978078,0.12917332189974201,361.30083728444839,120.43361242814944,76.812731662146433]
[null,20,{"$f":"IF(R$1=B49,'Reservoir B1'!E531,AVERAGE('Reservoir B1'!E531:E542))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1'!E531,AVERAGE('Reservoir F1'!E531:E542))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1'!I531:I542)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1'!E543","v":6.0758715836934236},{"$f":"'Reservoir F1'!E543","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E543,'Reservoir B1'!E543)","v":6.0758715836934236},40,0.60758715836934241,0.20252905278978078,0.12607131021522228,337.66433391069944,112.55477797023313,70.063668072449119]
[null,20,{"$f":"'Reservoir B1'!E543","v":6.0758715836934236},{"$f":"'Reservoir B1'!I543","v":0},null,null,{"$f":"('Reservoir F1'!E543)","v":6.80719187137937},{"$f":"('Reservoir F1'!I543)","v":0},null,6.0758715836934236,0,null,null,null,41,0,0.20252905278978078,0.12304379128469681,0,105.19138128059171,63.907603304068644]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S10:S40)","v":84177.625639093807},{"$f":"SUM(T10:T40)","v":28364.468286299856},27133.368560248771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S53*30","v":2525328.7691728142},{"$f":"T53*30","v":850934.04858899571},814001.05680746317]
[null,"IMPROVED SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",E5,E4)","v":94918.725969675055},"replacement cost",null,null,null,null,null,null,{"$f":"S53/U53","v":3.1023654675305097},{"$f":"T53/U53","v":1.0453721668696412}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1'!E554","v":24.999999999999993},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1'!E554)","v":{"$error":"#DIV/0!"}},{"$f":"('Reservoir F1'!I554)","v":0},null,{"$f":"IF($J$3=\"Flash\",G57,IF($J$2=\"Annual Decline Rate\",C57,E57))","v":24.999999999999993},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1'!E554","v":24.999999999999993},{"$f":"'Reservoir F1'!E554","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E554,'Reservoir B1'!E554)","v":24.999999999999993},0,{"$f":"N57/R$5","v":2.4999999999999991},{"$f":"N57-N9","v":14.999999999999993}]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1'!E554,AVERAGE('Reservoir B1'!E554:E565))","v":24.897872637810181},{"$f":"SUM('Reservoir B1'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1'!E554,AVERAGE('Reservoir F1'!E554:E565))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I554:I565)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G58,IF(J$2=\"Annual Decline Rate\",C58,E58))","v":24.897872637810181},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1'!E566","v":24.776706248290175},{"$f":"'Reservoir F1'!E566","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E566,'Reservoir B1'!E566)","v":24.776706248290175},1,2.4776706248290177,14.9482591118926]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1'!E566,AVERAGE('Reservoir B1'!E566:E577))","v":24.673394598998247},{"$f":"SUM('Reservoir B1'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1'!E566,AVERAGE('Reservoir F1'!E566:E577))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I566:I577)","v":{"$error":"#DIV/0!"}},null,24.673394598998247,0,{"$f":"'Reservoir B1'!E578","v":24.550840708703845},{"$f":"'Reservoir F1'!E578","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E578,'Reservoir B1'!E578)","v":24.550840708703845},2,2.4550840708703845,14.89771660080126]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1'!E578,AVERAGE('Reservoir B1'!E578:E589))","v":24.446375397075315},{"$f":"SUM('Reservoir B1'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1'!E578,AVERAGE('Reservoir F1'!E578:E589))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I578:I589)","v":{"$error":"#DIV/0!"}},null,24.446375397075315,0,{"$f":"'Reservoir B1'!E590","v":24.322470052187292},{"$f":"'Reservoir F1'!E590","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E590,'Reservoir B1'!E590)","v":24.322470052187292},3,2.4322470052187293,14.848239255086947]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1'!E590,AVERAGE('Reservoir B1'!E590:E601))","v":24.216881331552049},{"$f":"SUM('Reservoir B1'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1'!E590,AVERAGE('Reservoir F1'!E590:E601))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I590:I601)","v":{"$error":"#DIV/0!"}},null,24.216881331552049,0,{"$f":"'Reservoir B1'!E602","v":24.091660140534778},{"$f":"'Reservoir F1'!E602","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E602,'Reservoir B1'!E602)","v":24.091660140534778},4,2.4091660140534779,14.799697941165039]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1'!E602,AVERAGE('Reservoir B1'!E602:E613))","v":23.984977895960949},{"$f":"SUM('Reservoir B1'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1'!E602,AVERAGE('Reservoir F1'!E602:E613))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I602:I613)","v":{"$error":"#DIV/0!"}},null,23.984977895960949,0,{"$f":"'Reservoir B1'!E614","v":23.858476033305188},{"$f":"'Reservoir F1'!E614","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E614,'Reservoir B1'!E614)","v":23.858476033305188},5,2.3858476033305189,14.75196752660645]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1'!E614,AVERAGE('Reservoir B1'!E614:E625))","v":23.75072978475249},{"$f":"SUM('Reservoir B1'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1'!E614,AVERAGE('Reservoir F1'!E614:E625))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I614:I625)","v":{"$error":"#DIV/0!"}},null,23.75072978475249,0,{"$f":"'Reservoir B1'!E626","v":23.62298199469339},{"$f":"'Reservoir F1'!E626","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E626,'Reservoir B1'!E626)","v":23.62298199469339},6,2.3622981994693388,14.704926804310288]
[null,{"$f":"IF(S$1<B63+1,S$1,B63+1)","v":6.5},{"$f":"IF($S$1=B64,'Reservoir B1'!E626,AVERAGE('Reservoir B1'!E626:E637))","v":23.514200900144669},{"$f":"SUM('Reservoir B1'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1'!E626,AVERAGE('Reservoir F1'!E626:E637))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I626:I637)","v":{"$error":"#DIV/0!"}},null,23.514200900144669,0,{"$f":"'Reservoir B1'!E638","v":23.385241500354937},{"$f":"'Reservoir F1'!E638","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E638,'Reservoir B1'!E638)","v":23.385241500354937},7,2.3385241500354939,14.658458417734805]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1'!E638,AVERAGE('Reservoir B1'!E638:E649))","v":23.275454358927359},{"$f":"SUM('Reservoir B1'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1'!E638,AVERAGE('Reservoir F1'!E638:E649))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I638:I649)","v":{"$error":"#DIV/0!"}},null,23.275454358927359,0,{"$f":"'Reservoir B1'!E650","v":23.145317244185684},{"$f":"'Reservoir F1'!E650","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E650,'Reservoir B1'!E650)","v":23.145317244185684},8,2.3145317244185684,14.61244878717519]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1'!E650,AVERAGE('Reservoir B1'!E650:E661))","v":23.034552499220947},{"$f":"SUM('Reservoir B1'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1'!E650,AVERAGE('Reservoir F1'!E650:E661))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I650:I661)","v":{"$error":"#DIV/0!"}},null,23.034552499220947,0,{"$f":"'Reservoir B1'!E662","v":22.903271145055882},{"$f":"'Reservoir F1'!E662","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E662,'Reservoir B1'!E662)","v":22.903271145055882},9,2.2903271145055881,14.566788037074479]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1'!E662,AVERAGE('Reservoir B1'!E662:E673))","v":22.791556887189561},{"$f":"SUM('Reservoir B1'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1'!E662,AVERAGE('Reservoir F1'!E662:E673))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I662:I673)","v":{"$error":"#DIV/0!"}},null,22.791556887189561,0,{"$f":"'Reservoir B1'!E674","v":22.659164353498937},{"$f":"'Reservoir F1'!E674","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E674,'Reservoir B1'!E674)","v":22.659164353498937},10,2.2659164353498937,14.521369924356211]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1'!E674,AVERAGE('Reservoir B1'!E674:E685))","v":22.546528323709865},{"$f":"SUM('Reservoir B1'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1'!E674,AVERAGE('Reservoir F1'!E674:E685))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I674:I685)","v":{"$error":"#DIV/0!"}},null,22.546528323709865,0,{"$f":"'Reservoir B1'!E686","v":22.413057258356183},{"$f":"'Reservoir F1'!E686","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E686,'Reservoir B1'!E686)","v":22.413057258356183},11,2.2413057258356184,14.476091767767613]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1'!E686,AVERAGE('Reservoir B1'!E686:E697))","v":22.299526850994514},{"$f":"SUM('Reservoir B1'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1'!E686,AVERAGE('Reservoir F1'!E686:E697))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I686:I697)","v":{"$error":"#DIV/0!"}},null,22.299526850994514,0,{"$f":"'Reservoir B1'!E698","v":22.165009493376019},{"$f":"'Reservoir F1'!E698","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E698,'Reservoir B1'!E698)","v":22.165009493376019},12,2.2165009493376018,14.430854378219344]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1'!E698,AVERAGE('Reservoir B1'!E698:E709))","v":22.050611759171733},{"$f":"SUM('Reservoir B1'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1'!E698,AVERAGE('Reservoir F1'!E698:E709))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I698:I709)","v":{"$error":"#DIV/0!"}},null,22.050611759171733,0,{"$f":"'Reservoir B1'!E710","v":21.915079943769733},{"$f":"'Reservoir F1'!E710","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E710,'Reservoir B1'!E710)","v":21.915079943769733},13,2.1915079943769733,14.385561990112278]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1'!E710,AVERAGE('Reservoir B1'!E710:E721))","v":21.799841592820481},{"$f":"SUM('Reservoir B1'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1'!E710,AVERAGE('Reservoir F1'!E710:E721))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I710:I721)","v":{"$error":"#DIV/0!"}},null,21.799841592820481,0,{"$f":"'Reservoir B1'!E722","v":21.66332675272232},{"$f":"'Reservoir F1'!E722","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E722,'Reservoir B1'!E722)","v":21.66332675272232},14,2.1663326752722321,14.34012219363829]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1'!E722,AVERAGE('Reservoir B1'!E722:E733))","v":21.547274157461505},{"$f":"SUM('Reservoir B1'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1'!E722,AVERAGE('Reservoir F1'!E722:E733))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I722:I733)","v":{"$error":"#DIV/0!"}},null,21.547274157461505,0,{"$f":"'Reservoir B1'!E734","v":21.409807327860761},{"$f":"'Reservoir F1'!E734","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E734,'Reservoir B1'!E734)","v":21.409807327860761},15,2.1409807327860761,14.294445868045036]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1'!E734,AVERAGE('Reservoir B1'!E734:E745))","v":21.29296652600517},{"$f":"SUM('Reservoir B1'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1'!E734,AVERAGE('Reservoir F1'!E734:E745))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I734:I745)","v":{"$error":"#DIV/0!"}},null,21.29296652600517,0,{"$f":"'Reservoir B1'!E746","v":21.154578347677131},{"$f":"'Reservoir F1'!E746","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E746,'Reservoir B1'!E746)","v":21.154578347677131},16,2.1154578347677129,14.248447115851159]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1'!E746,AVERAGE('Reservoir B1'!E746:E757))","v":21.036975045155504},{"$f":"SUM('Reservoir B1'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1'!E746,AVERAGE('Reservoir F1'!E746:E757))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I746:I757)","v":{"$error":"#DIV/0!"}},null,21.036975045155504,0,{"$f":"'Reservoir B1'!E758","v":20.897695767910434},{"$f":"'Reservoir F1'!E758","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E758,'Reservoir B1'!E758)","v":20.897695767910434},17,2.0897695767910434,14.202043198004533]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1'!E758,AVERAGE('Reservoir B1'!E758:E769))","v":20.779355341771112},{"$f":"SUM('Reservoir B1'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1'!E758,AVERAGE('Reservoir F1'!E758:E769))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I758:I769)","v":{"$error":"#DIV/0!"}},null,20.779355341771112,0,{"$f":"'Reservoir B1'!E770","v":20.639214827883173},{"$f":"'Reservoir F1'!E770","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E770,'Reservoir B1'!E770)","v":20.639214827883173},18,2.0639214827883174,14.155154469967727]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1'!E770,AVERAGE('Reservoir B1'!E770:E781))","v":20.520162329183488},{"$f":"SUM('Reservoir B1'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1'!E770,AVERAGE('Reservoir F1'!E770:E781))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I770:I781)","v":{"$error":"#DIV/0!"}},null,20.520162329183488,0,{"$f":"'Reservoir B1'!E782","v":20.379190056797185},{"$f":"'Reservoir F1'!E782","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E782,'Reservoir B1'!E782)","v":20.379190056797185},19,2.0379190056797185,14.10770431872502]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1'!E782,AVERAGE('Reservoir B1'!E782:E793))","v":20.259450213472309},{"$f":"SUM('Reservoir B1'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1'!E782,AVERAGE('Reservoir F1'!E782:E793))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I782:I793)","v":{"$error":"#DIV/0!"}},null,20.259450213472309,0,{"$f":"'Reservoir B1'!E794","v":20.117675279985804},{"$f":"'Reservoir F1'!E794","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E794,'Reservoir B1'!E794)","v":20.117675279985804},20,2.0117675279985803,14.04180369629238]
[null,20.5,{"$f":"IF($S$1=B78,'Reservoir B1'!E794,AVERAGE('Reservoir B1'!E794:E805))","v":19.997272499698507},{"$f":"SUM('Reservoir B1'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1'!E794,AVERAGE('Reservoir F1'!E794:E805))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I794:I805)","v":{"$error":"#DIV/0!"}},null,19.997272499698507,0,{"$f":"'Reservoir B1'!E806","v":19.854723625123412},{"$f":"'Reservoir F1'!E806","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E806,'Reservoir B1'!E806)","v":19.854723625123412},21,1.9854723625123412,13.778852041429989]
[null,21.5,{"$f":"IF($S$1=B79,'Reservoir B1'!E806,AVERAGE('Reservoir B1'!E806:E817))","v":19.733681998094912},{"$f":"SUM('Reservoir B1'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1'!E806,AVERAGE('Reservoir F1'!E806:E817))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I806:I817)","v":{"$error":"#DIV/0!"}},null,19.733681998094912,0,{"$f":"'Reservoir B1'!E818","v":19.590387528394579},{"$f":"'Reservoir F1'!E818","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E818,'Reservoir B1'!E818)","v":19.590387528394579},22,1.9590387528394579,13.514515944701156]
[null,22.5,{"$f":"IF($S$1=B80,'Reservoir B1'!E818,AVERAGE('Reservoir B1'!E818:E829))","v":19.468730830215339},{"$f":"SUM('Reservoir B1'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1'!E818,AVERAGE('Reservoir F1'!E818:E829))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I818:I829)","v":{"$error":"#DIV/0!"}},null,19.468730830215339,0,{"$f":"'Reservoir B1'!E830","v":19.324718740619389},{"$f":"'Reservoir F1'!E830","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E830,'Reservoir B1'!E830)","v":19.324718740619389},23,1.9324718740619389,13.248847156925965]
[null,23.5,{"$f":"IF($S$1=B81,'Reservoir B1'!E830,AVERAGE('Reservoir B1'!E830:E841))","v":19.202470435041835},{"$f":"SUM('Reservoir B1'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1'!E830,AVERAGE('Reservoir F1'!E830:E841))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I830:I841)","v":{"$error":"#DIV/0!"}},null,19.202470435041835,0,{"$f":"'Reservoir B1'!E842","v":19.057768333338693},{"$f":"'Reservoir F1'!E842","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E842,'Reservoir B1'!E842)","v":19.057768333338693},24,1.9057768333338694,12.981896749645269]
[null,24.5,{"$f":"IF($S$1=B82,'Reservoir B1'!E842,AVERAGE('Reservoir B1'!E842:E853))","v":18.934951575050164},{"$f":"SUM('Reservoir B1'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1'!E842,AVERAGE('Reservoir F1'!E842:E853))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I842:I853)","v":{"$error":"#DIV/0!"}},null,18.934951575050164,0,{"$f":"'Reservoir B1'!E854","v":18.789586704857086},{"$f":"'Reservoir F1'!E854","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E854,'Reservoir B1'!E854)","v":18.789586704857086},25,1.8789586704857086,12.713715121163663]
[null,25.5,{"$f":"IF($S$1=B83,'Reservoir B1'!E854,AVERAGE('Reservoir B1'!E854:E865))","v":18.666224342234504},{"$f":"SUM('Reservoir B1'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1'!E854,AVERAGE('Reservoir F1'!E854:E865))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I854:I865)","v":{"$error":"#DIV/0!"}},null,18.666224342234504,0,{"$f":"'Reservoir B1'!E866","v":18.520223586245514},{"$f":"'Reservoir F1'!E866","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E866,'Reservoir B1'!E866)","v":18.520223586245514},26,1.8520223586245514,12.44435200255209]
[null,26.5,{"$f":"IF($S$1=B84,'Reservoir B1'!E866,AVERAGE('Reservoir B1'!E866:E877))","v":18.396338164091084},{"$f":"SUM('Reservoir B1'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1'!E866,AVERAGE('Reservoir F1'!E866:E877))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I866:I877)","v":{"$error":"#DIV/0!"}},null,18.396338164091084,0,{"$f":"'Reservoir B1'!E878","v":18.249728047302945},{"$f":"'Reservoir F1'!E878","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E878,'Reservoir B1'!E878)","v":18.249728047302945},27,1.8249728047302944,12.173856463609521]
[null,27.5,{"$f":"IF($S$1=B85,'Reservoir B1'!E878,AVERAGE('Reservoir B1'!E878:E889))","v":18.125341809560933},{"$f":"SUM('Reservoir B1'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1'!E878,AVERAGE('Reservoir F1'!E878:E889))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I878:I889)","v":{"$error":"#DIV/0!"}},null,18.125341809560933,0,{"$f":"'Reservoir B1'!E890","v":17.978148502476131},{"$f":"'Reservoir F1'!E890","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E890,'Reservoir B1'!E890)","v":17.978148502476131},28,1.797814850247613,11.902276918782707]
[null,28.5,{"$f":"IF($S$1=B86,'Reservoir B1'!E890,AVERAGE('Reservoir B1'!E890:E901))","v":17.85328339493196},{"$f":"SUM('Reservoir B1'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1'!E890,AVERAGE('Reservoir F1'!E890:E901))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I890:I901)","v":{"$error":"#DIV/0!"}},null,17.85328339493196,0,{"$f":"'Reservoir B1'!E902","v":17.705532716741558},{"$f":"'Reservoir F1'!E902","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E902,'Reservoir B1'!E902)","v":17.705532716741558},29,1.7705532716741559,11.629661133048135]
[null,29.5,{"$f":"IF($S$1=B87,'Reservoir B1'!E902,AVERAGE('Reservoir B1'!E902:E913))","v":17.580210389701378},{"$f":"SUM('Reservoir B1'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1'!E902,AVERAGE('Reservoir F1'!E902:E913))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I902:I913)","v":{"$error":"#DIV/0!"}},null,17.580210389701378,0,{"$f":"'Reservoir B1'!E914","v":17.431927811444766},{"$f":"'Reservoir F1'!E914","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E914,'Reservoir B1'!E914)","v":17.431927811444766},30,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B88,'Reservoir B1'!E914,AVERAGE('Reservoir B1'!E914:E925))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I914:I925)","v":0},{"$f":"AVERAGE('Reservoir B2'!E789:E800)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I789:I800)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B88,'Reservoir F1'!E914,AVERAGE('Reservoir F1'!E914:E925))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I914:I925)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G88,IF(J$2=\"Annual Decline Rate\",C88,E88))","v":17.431927811444766},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1'!E926","v":17.431927811444766},{"$f":"'Reservoir F1'!E926","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E926,'Reservoir B1'!E926)","v":17.431927811444766},31,{"$f":"N88/R$5","v":1.7431927811444765},{"$f":"N88-N40","v":11.356056227751342}]
[null,30,{"$f":"IF($S$1=B89,'Reservoir B1'!E926,AVERAGE('Reservoir B1'!E926:E937))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1'!E926,AVERAGE('Reservoir F1'!E926:E937))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I926:I937)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E938","v":17.431927811444766},{"$f":"'Reservoir F1'!E938","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E938,'Reservoir B1'!E938)","v":17.431927811444766},32,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B90,'Reservoir B1'!E938,AVERAGE('Reservoir B1'!E938:E949))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1'!E938,AVERAGE('Reservoir F1'!E938:E949))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I938:I949)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E950","v":17.431927811444766},{"$f":"'Reservoir F1'!E950","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E950,'Reservoir B1'!E950)","v":17.431927811444766},33,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B91,'Reservoir B1'!E950,AVERAGE('Reservoir B1'!E950:E961))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1'!E950,AVERAGE('Reservoir F1'!E950:E961))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I950:I961)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E962","v":17.431927811444766},{"$f":"'Reservoir F1'!E962","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E962,'Reservoir B1'!E962)","v":17.431927811444766},34,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B92,'Reservoir B1'!E962,AVERAGE('Reservoir B1'!E962:E973))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1'!E962,AVERAGE('Reservoir F1'!E962:E973))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I962:I973)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E974","v":17.431927811444766},{"$f":"'Reservoir F1'!E974","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E974,'Reservoir B1'!E974)","v":17.431927811444766},35,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B93,'Reservoir B1'!E974,AVERAGE('Reservoir B1'!E974:E985))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1'!E974,AVERAGE('Reservoir F1'!E974:E985))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I974:I985)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E986","v":17.431927811444766},{"$f":"'Reservoir F1'!E986","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E986,'Reservoir B1'!E986)","v":17.431927811444766},36,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B94,'Reservoir B1'!E986,AVERAGE('Reservoir B1'!E986:E997))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1'!E986,AVERAGE('Reservoir F1'!E986:E997))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I986:I997)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E998","v":17.431927811444766},{"$f":"'Reservoir F1'!E998","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E998,'Reservoir B1'!E998)","v":17.431927811444766},37,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B95,'Reservoir B1'!E998,AVERAGE('Reservoir B1'!E998:E1009))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1'!E998,AVERAGE('Reservoir F1'!E998:E1009))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I998:I1009)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E1010","v":17.431927811444766},{"$f":"'Reservoir F1'!E1010","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1010,'Reservoir B1'!E1010)","v":17.431927811444766},38,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B96,'Reservoir B1'!E1010,AVERAGE('Reservoir B1'!E1010:E1021))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1'!E1010,AVERAGE('Reservoir F1'!E1010:E1021))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I1010:I1021)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E1022","v":17.431927811444766},{"$f":"'Reservoir F1'!E1022","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1022,'Reservoir B1'!E1022)","v":17.431927811444766},39,1.7431927811444765,11.356056227751342]
[null,30,{"$f":"IF($S$1=B97,'Reservoir B1'!E1022,AVERAGE('Reservoir B1'!E1022:E1033))","v":17.431927811444766},{"$f":"SUM('Reservoir B1'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1'!E1022,AVERAGE('Reservoir F1'!E1022:E1033))","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Reservoir F1'!I1022:I1033)","v":{"$error":"#DIV/0!"}},null,17.431927811444766,0,{"$f":"'Reservoir B1'!E1034","v":17.431927811444766},{"$f":"'Reservoir F1'!E1034","v":{"$error":"#DIV/0!"}},{"$f":"IF(J$3=\"Flash\",'Reservoir F1'!E1034,'Reservoir B1'!E1034)","v":17.431927811444766},40,1.7431927811444765,11.356056227751342]
[null,{"$f":"IF(S$1<B97+1,S$1,B97+1)","v":30},{"$f":"('Reservoir B1'!E1034)","v":17.431927811444766},{"$f":"'Reservoir B1'!I1034","v":0},null,null,{"$f":"('Reservoir F1'!E1034)","v":{"$error":"#DIV/0!"}},{"$f":"('Reservoir F1'!I1034)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J$3=\"Flash\",G98,IF(J$2=\"Annual Decline Rate\",C98,E98))","v":17.431927811444766},{"$f":"IF($J$3=\"Flash\",H98,IF($J$2=\"Annual Decline Rate\",D98,F98))*K$7","v":0},null,null,null,40,{"$f":"N98/R$5","v":0},{"$f":"N98-N50","v":0}]

{"sheet":"Well Field Dvlpmnt A1","index":29,"n_rows":207,"n_cols":30,"rows_kept":207,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,null,null,null,null,null,null,null,"Low","Yes","Input","Cost Curves"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,null,null,null,null,null,null,null,"Medium","No","Calculate","GETEM Estimate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY "]
[null,null,null,"Reference","Change","Improved",null,0.1,null,0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(F8-D8)/D8","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000}]
[]
[]
[null,"WELL FIELD DEVELOPMENT"]
[null,null,null,"Production Well",null,"Injection Well",null,"Production Well","Injection Well","Production Well","Injection Well"]
[null,"Well Depth Used","ft",{"$f":"'Summary A1'!H53*'Input A1'!T192","v":6561.66},null,{"$f":"D16*'Input A1'!T193","v":6561.66},null,{"$f":"H17*3.28083","v":6561.66},{"$f":"I17*3.28083","v":6561.66},6561.66,6561.66]
[null,null,"m",{"$f":"D16/3.28083","v":2000},null,{"$f":"F16/3.28083","v":2000},null,{"$f":"'Input A1'!G78*'Input A1'!T192","v":2000},{"$f":"H17*'Input A1'!T193","v":2000},{"$f":"'Input A1'!H78*'Input A1'!T192","v":2000},{"$f":"J17*'Input A1'!T193","v":2000}]
[{"$f":"'Input A1'!A197","v":1},"Use original well Cost Curves or GETEM Estimate of well configuration",null,{"$f":"'Input A1'!T197","v":"Cost Curves"}]
[null,"WELL DRILLING COST - Cost Curves",null,"Production Well",null,"Injection Well"]
[{"$f":"'Input A1'!A201","v":{"$error":"#REF!"}},"Well Cost Calculated (2010)","$/well",{"$f":"0.033*D16^2+M20*D16+290000","v":4007408.6045348002},null,{"$f":"0.033*F16^2+N20*F16+290000","v":4007408.6045348002},null,null,null,null,null,null,{"$f":"'Input A1'!J199","v":350},{"$f":"'Input A1'!K199","v":350}]
[{"$f":"'Input A1'!A202","v":{"$error":"#REF!"}}," Well Cost - Year of Estimate","$/well",{"$f":"D20*D104","v":4510705.740730715},null,{"$f":"F20*D104","v":4510705.740730715}]
[]
[null,"WELL DRILLING COST - GETEM Estimates",null,"Production Well",null,"Injection Well"]
[null,"# of Casing/Liners above Production/Injection Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E16-1","v":1},null,{"$f":"'Well Field Dvlpmnt A2'!G16-1","v":1},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 10%'!G16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 90%'!E16-1","v":1},{"$f":"'Well Field Dvlpmnt A2 90%'!G16-1","v":1}]
[{"$f":"'Input A1'!A219","v":0},"Production/Injection Interval open or cased (perforated)",null,{"$f":"'Input A1'!T205","v":"Open Hole"},null,{"$f":"'Input A1'!W205","v":"Open Hole"}]
[{"$f":"'Input A1'!B219","v":0},"Diameter of Production/Injection Interval","inch",{"$f":"IF(A25=0,'Well Field Dvlpmnt A2'!E165,'Well Field Dvlpmnt A2'!E164)","v":11.625},null,{"$f":"IF(A26=0,'Well Field Dvlpmnt A2'!G165,'Well Field Dvlpmnt A2'!G164)","v":11.625},null,{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 10%'!E165,'Well Field Dvlpmnt A2 10%'!E164)","v":9.625},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 10%'!G165,'Well Field Dvlpmnt A2 10%'!G164)","v":9.625},{"$f":"IF(A27=0,'Well Field Dvlpmnt A2 90%'!E165,'Well Field Dvlpmnt A2 90%'!E164)","v":9.625},{"$f":"IF(A28=0,'Well Field Dvlpmnt A2 90%'!G165,'Well Field Dvlpmnt A2 90%'!IG64)","v":0}]
[{"$f":"'Input A1'!A299","v":1},"Length of Production/Injection Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E132/3.28083","v":300},null,{"$f":"'Well Field Dvlpmnt A2'!G132/3.28083","v":300},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132/3.28083","v":300},{"$f":"'Well Field Dvlpmnt A2 10%'!G132/3.28083","v":300},{"$f":"'Well Field Dvlpmnt A2 90%'!E132/3.28083","v":300},{"$f":"'Well Field Dvlpmnt A2 90%'!G132/3.28083","v":300}]
[{"$f":"'Input A1'!A316","v":1},"Diameter of Upper Casing/Liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E279","v":13.375},null,{"$f":"'Well Field Dvlpmnt A2'!G279","v":13.375},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":13.375},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":13.375},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":13.375},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":13.375}]
[null,"Length of Upper Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E245/3.2803","v":1700.2746699996951},null,{"$f":"'Well Field Dvlpmnt A2'!G245/3.2803","v":1700.2746699996951},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245/3.2803","v":1700.2746699996951},{"$f":"'Well Field Dvlpmnt A2 10%'!G245/3.2803","v":1700.2746699996951},{"$f":"'Well Field Dvlpmnt A2 90%'!E245/3.2803","v":1700.2746699996951},{"$f":"'Well Field Dvlpmnt A2 90%'!G245/3.2803","v":1700.2746699996951}]
[null,"Diameter of Intermediate Casing/liner","inch",{"$f":"'Well Field Dvlpmnt A2'!E220","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G220","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":0}]
[null,"Length of Intermediate Interval","m",{"$f":"'Well Field Dvlpmnt A2'!E187/3.28083","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G187/3.28083","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E187/3.28083","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G187/3.28083","v":0}]
[]
[null,"Bit Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E470","v":308817.53044778365},null,{"$f":"'Well Field Dvlpmnt A2'!G470","v":308817.53044778365},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E470","v":308817.53044778365},{"$f":"'Well Field Dvlpmnt A2 10%'!G470","v":308817.53044778365},{"$f":"'Well Field Dvlpmnt A2 90%'!E470","v":308817.53044778365},{"$f":"'Well Field Dvlpmnt A2 90%'!G470","v":308817.53044778365}]
[null,"Mud Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E471","v":207070.20492434149},null,{"$f":"'Well Field Dvlpmnt A2'!G471","v":206165.38859070363},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E471","v":207070.20492434149},{"$f":"'Well Field Dvlpmnt A2 10%'!G471","v":206165.38859070363},{"$f":"'Well Field Dvlpmnt A2 90%'!E471","v":207070.20492434149},{"$f":"'Well Field Dvlpmnt A2 90%'!G471","v":206165.38859070363}]
[null,"Casing Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E472","v":651321.88069184392},null,{"$f":"'Well Field Dvlpmnt A2'!G472","v":651321.88069184392},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E472","v":651321.88069184392},{"$f":"'Well Field Dvlpmnt A2 10%'!G472","v":651321.88069184392},{"$f":"'Well Field Dvlpmnt A2 90%'!E472","v":651321.88069184392},{"$f":"'Well Field Dvlpmnt A2 90%'!G472","v":651321.88069184392}]
[null,"Cement Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E473","v":575381.33096250379},null,{"$f":"'Well Field Dvlpmnt A2'!G473","v":575381.33096250379},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E473","v":575381.33096250379},{"$f":"'Well Field Dvlpmnt A2 10%'!G473","v":575381.33096250379},{"$f":"'Well Field Dvlpmnt A2 90%'!E473","v":575381.33096250379},{"$f":"'Well Field Dvlpmnt A2 90%'!G473","v":575381.33096250379}]
[null,"Rig Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E474","v":1842230.9450584208},null,{"$f":"'Well Field Dvlpmnt A2'!G474","v":1834187.4706695124},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E474","v":1842230.9450584208},{"$f":"'Well Field Dvlpmnt A2 10%'!G474","v":1834187.4706695124},{"$f":"'Well Field Dvlpmnt A2 90%'!E474","v":1842230.9450584208},{"$f":"'Well Field Dvlpmnt A2 90%'!G474","v":1834187.4706695124}]
[null,"Logging Cost",null,{"$f":"'Well Field Dvlpmnt A2'!E475","v":365604.7952586207},null,{"$f":"'Well Field Dvlpmnt A2'!G475","v":243736.5301724138},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E475","v":365604.7952586207},{"$f":"'Well Field Dvlpmnt A2 10%'!G475","v":243736.5301724138},{"$f":"'Well Field Dvlpmnt A2 90%'!E475","v":365604.7952586207},{"$f":"'Well Field Dvlpmnt A2 90%'!G475","v":243736.5301724138}]
[null,"Well Head",null,{"$f":"'Well Field Dvlpmnt A2'!E476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2'!G476","v":168983.48673524635},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 10%'!G476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!E476","v":168983.48673524635},{"$f":"'Well Field Dvlpmnt A2 90%'!G476","v":168983.48673524635}]
[]
[null,"Total Cost",null,{"$f":"SUM(D33:D40)","v":4119410.1740787607},null,{"$f":"SUM(F33:F40)","v":3988593.6182700074}]
[null,"Drill Time","day",{"$f":"'Well Field Dvlpmnt A2'!E38","v":17.001739300000001},null,{"$f":"'Well Field Dvlpmnt A2'!G38","v":17.001739300000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E38","v":17.001739300000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G38","v":17.001739300000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E38","v":17.001739300000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G38","v":17.001739300000001}]
[null,"Total Time","day",{"$f":"'Well Field Dvlpmnt A2'!E39","v":46.465805702777779},null,{"$f":"'Well Field Dvlpmnt A2'!G39","v":46.225527925000002},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E39","v":46.465805702777779},{"$f":"'Well Field Dvlpmnt A2 10%'!G39","v":46.225527925000002},{"$f":"'Well Field Dvlpmnt A2 90%'!E39","v":46.465805702777779},{"$f":"'Well Field Dvlpmnt A2 90%'!G39","v":46.225527925000002}]
[]
[null,"WELL FIELD DEVELOPMENT COSTS",null,"Reference",null,"Improved",null,0.1,null,0.9]
[null,"DRILLING"]
[null,"# Production Wells Required (including any confirmation wells used)",null,{"$f":"IF($A2=1,'Summary A1'!H294,'Summary A1'!H311)","v":21.46495834080114},null,{"$f":"IF($A2=1,'Summary A1'!J294,'Summary A1'!J311)","v":22.728607786891533},null,{"$f":"IF($A2=1,'Summary A1'!L294,'Summary A1'!L311)","v":21.46495834080114},null,{"$f":"IF($A2=1,'Summary A1'!M294,'Summary A1'!M311)","v":36.610993143381251}]
[null,"Number of Injection Wells Used",null,{"$f":"D47*'Input A1'!T194","v":10.73247917040057},null,{"$f":"F47*'Input A1'!W194","v":11.364303893445767},null,{"$f":"H47*'Input A1'!Y194","v":10.73247917040057},null,{"$f":"J47*'Input A1'!Z194","v":18.305496571690625}]
[null,"# of Successful Exploration Wells",null,{"$f":"'Summary A1'!H73","v":0},null,{"$f":"'Summary A1'!J73","v":0},null,{"$f":"'Summary A1'!L73","v":0},null,{"$f":"'Summary A1'!M73","v":0}]
[null,"# of Successful Confirmation Wells",null,{"$f":"'Summary A1'!H96","v":3},null,{"$f":"'Summary A1'!J96","v":2},null,{"$f":"'Summary A1'!L96","v":3},null,{"$f":"'Summary A1'!M96","v":3}]
[null,"# of Successful Production Wells Drilled",null,{"$f":"D47-D49-D50","v":18.46495834080114},null,{"$f":"F47-F49-F50","v":20.728607786891533},null,{"$f":"H47-H49-H50","v":18.46495834080114},null,{"$f":"J47-J49-J50","v":33.610993143381251},null,null,null,null,null,null,{"$f":"'Input A1'!A197","v":1}]
[null,"Number of Production Wells Drilled",null,{"$f":"'Summary A1'!H115","v":18.46495834080114},null,{"$f":"'Summary A1'!J115","v":20.728607786891533},null,{"$f":"'Summary A1'!L115","v":18.46495834080114},null,{"$f":"'Summary A1'!M115","v":33.610993143381251},null,null,null,null,null,null,{"$f":"'Well Field Dvlpmnt A1'!D17/1000","v":2},{"$f":"'Well Field Dvlpmnt A1'!F17/1000","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q52<3,3,IF(Q52<5,4,5))","v":3},{"$f":"IF(R52<3,3,IF(R52<5,4,5))","v":3}]
[null,"Production Well Cost Used","$/well",{"$f":"'Input A1'!T225","v":4510705.740730715},null,{"$f":"'Input A1'!W225","v":2255352.8703653575},null,{"$f":"'Input A1'!Y225","v":4510705.740730715},null,{"$f":"'Input A1'!Z225","v":4510705.740730715},null,null,null,null,null,null,{"$f":"'Input A1'!A198","v":0},{"$f":"'Input A1'!A199","v":0},"s","l"]
[null,"Injection Well Cost Used","$/well",{"$f":"'Input A1'!T228","v":4510705.740730715},null,{"$f":"'Input A1'!W228","v":2255352.8703653575},null,null,{"$f":"'Input A1'!Y228","v":4510705.740730715},null,{"$f":"'Input A1'!Z228","v":4510705.740730715},null,null,null,null,null,{"$f":"'Input A1'!A299","v":1},{"$f":"'Input A1'!A316","v":1},"p","o"]
[null,"Total Drilling Costs - Well Field Development",null,{"$f":"D54*D52+D55*D48","v":131701048.99640387},null,{"$f":"F54*F52+F55*F48","v":72380840.476630628}]
[]
[]
[null,"ESTIMATED WELL CONFIGURATION",null,"PRODUCTION WELL",null,"INJECTION WELL",null,"PROD WELL","INJECT WELL","PROD WELL","INJECT WELL"]
[null,"Bottom Interval",null,{"$f":"'Well Field Dvlpmnt A2'!E18","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A2'!G18","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 10%'!G18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 90%'!E18","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A2 90%'!G18","v":"Perforated / Slotted Liner"},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E132","v":984.24899999999991},null,{"$f":"'Well Field Dvlpmnt A2'!G132","v":984.24899999999991},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E132","v":984.24899999999991},{"$f":"'Well Field Dvlpmnt A2 10%'!G132","v":984.24899999999991},{"$f":"'Well Field Dvlpmnt A2 90%'!E132","v":984.24899999999991},{"$f":"'Well Field Dvlpmnt A2 90%'!G132","v":984.24899999999991},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,0,IF(Q53=5,1,2)))","v":0},{"$f":"IF(Q$54=1=0,U61,X61)","v":36},{"$f":"IF(Q54=1,V61,Y61)","v":30},null,36,30,null,36,30,null,{"$f":"V61+3*2","v":36},36,{"$f":"Y61+3*2","v":36},36]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E133","v":6561.66},null,{"$f":"'Well Field Dvlpmnt A2'!G133","v":6561.66},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E133","v":6561.66},{"$f":"'Well Field Dvlpmnt A2 10%'!G133","v":6561.66},{"$f":"'Well Field Dvlpmnt A2 90%'!E133","v":6561.66},{"$f":"'Well Field Dvlpmnt A2 90%'!G133","v":6561.66},null,null,null,null,null,{"$f":"IF(Q53=3,0,IF(Q53=4,1,IF(Q53=5,2,3)))","v":0},{"$f":"IF(Q$54=1=0,U62,X62)","v":28},{"$f":"IF(Q54=1,V62,Y62)","v":24},null,26,20,null,{"$f":"IF(Q53=4,AD62,28)","v":28},24,null,{"$f":"V62+3*2","v":26},26,{"$f":"Y62+3*2","v":30},30]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E164)","v":9.625},null,{"$f":"('Well Field Dvlpmnt A2'!G164)","v":9.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E164","v":9.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G164","v":9.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E164","v":9.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G164","v":9.625},null,null,null,null,null,{"$f":"IF(Q53=3,1,IF(Q53=4,2,IF(Q53=5,3,4)))","v":1},{"$f":"IF(Q$54=1=0,U63,X63)","v":26},{"$f":"IF(Q54=1=0,V63,Y63)","v":18.625},null,{"$f":"IF(Q53=3,AB63,17.5)","v":20},13.5,null,{"$f":"IF(Q53=3,AD63,22)","v":26},18.625,null,19.5,20,{"$f":"Y63+3*2","v":24.625},26]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E167","v":8.6809999999999992},null,{"$f":"'Well Field Dvlpmnt A2'!G167","v":8.6809999999999992},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E167","v":8.6809999999999992},{"$f":"'Well Field Dvlpmnt A2 10%'!G167","v":8.6809999999999992},{"$f":"'Well Field Dvlpmnt A2 90%'!E167","v":8.6809999999999992},{"$f":"'Well Field Dvlpmnt A2 90%'!G167","v":8.6809999999999992},null,null,null,null,null,{"$f":"IF(Q53=3,2,IF(Q53,3,IF(Q53=5,4,5)))","v":2},{"$f":"IF(Q$54=1,U64,X64)","v":17},{"$f":"IF(Q54=1,V64,Y64)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E165","v":11.625},null,{"$f":"'Well Field Dvlpmnt A2'!G165","v":11.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E165","v":11.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G165","v":11.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E165","v":11.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G165","v":11.625},null,null,null,null,null,{"$f":"IF(Q53=3,3,IF(Q53=4,4,IF(Q53=5,5,6)))","v":3},{"$f":"IF(Q$54=1,U65,X65)","v":12.25},{"$f":"IF(Q55=0,0,IF(Q54=1,V65,Y65))","v":9.625},null,8.5,7,null,12.25,9.625]
[null,"Intermediate Liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q53<4,4,Q65+1)","v":4}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E187","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G187","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E187","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G187","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E187","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G187","v":0},null,null,null,null,null,{"$f":"IF(Q53<5,5,Q66+1)","v":5}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E188","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A2'!G188","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E188","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G188","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E188","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G188","v":5577.4110000000001}]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E220)","v":0},null,{"$f":"+('Well Field Dvlpmnt A2'!G220)","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E220","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G220","v":0}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E224","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G224","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E224","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G224","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E224","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G224","v":0}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E221","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G221","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E221","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G221","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E221","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G221","v":0},null,null,null,null,null,null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L"]
[null,"Upper Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,0,IF(R53=5,1,2)))","v":0},{"$f":"IF(R$54=1=0,U72,X72)","v":36},{"$f":"IF(R54=1,V72,Y72)","v":30},null,36,30,null,36,30,null,{"$f":"V72+3*2","v":36},36,{"$f":"Y72+3*2","v":36},36]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E243","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A2'!G243","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E243","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G243","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E243","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G243","v":5577.4110000000001},null,null,null,null,null,{"$f":"IF(R53=3,0,IF(R53=4,1,IF(R53=5,2,3)))","v":0},{"$f":"IF(R$54=1=0,U73,X73)","v":28},{"$f":"IF(R54=1,V73,Y73)","v":24},null,26,20,null,{"$f":"IF(R53=4,AD73,28)","v":28},24,null,{"$f":"V73+3*2","v":26},26,{"$f":"Y73+3*2","v":30},30]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E245","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A2'!G245","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E245","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 10%'!G245","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!E245","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A2 90%'!G245","v":5577.4110000000001},null,null,null,null,null,{"$f":"IF(R53=3,1,IF(R53=4,2,IF(R53=5,3,4)))","v":1},{"$f":"IF(R$54=1=0,U74,X74)","v":26},{"$f":"IF(R54=1=0,V74,Y74)","v":18.625},null,{"$f":"IF(R53=3,AB74,17.5)","v":20},13.5,null,{"$f":"IF(R53=3,AD74,22)","v":26},18.625,null,19.5,20,{"$f":"Y74+3*2","v":24.625},26]
[null,"casing diameter","inch",{"$f":"('Well Field Dvlpmnt A2'!E279)","v":13.375},null,{"$f":"('Well Field Dvlpmnt A2'!G279)","v":13.375},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E279","v":13.375},{"$f":"'Well Field Dvlpmnt A2 10%'!G279","v":13.375},{"$f":"'Well Field Dvlpmnt A2 90%'!E279","v":13.375},{"$f":"'Well Field Dvlpmnt A2 90%'!G279","v":13.375},null,null,null,null,null,{"$f":"IF(R53=3,2,IF(R53,3,IF(R53=5,4,5)))","v":2},{"$f":"IF(R$54=1,U75,X75)","v":17},{"$f":"IF(R54=1,V75,Y75)","v":13.625},null,12.25,9.625,null,17,13.625]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E283","v":12.347},null,{"$f":"('Well Field Dvlpmnt A2'!G283)","v":12.347},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E283","v":12.347},{"$f":"'Well Field Dvlpmnt A2 10%'!G283","v":12.347},{"$f":"'Well Field Dvlpmnt A2 90%'!E283","v":12.347},{"$f":"'Well Field Dvlpmnt A2 90%'!G283","v":12.347},null,null,null,null,null,{"$f":"IF(R53=3,3,IF(R53=4,4,IF(R53=5,5,6)))","v":3},{"$f":"IF(R$54=1,U76,X76)","v":12.25},{"$f":"IF(R55=0,0,IF(R54=1,V76,Y76))","v":9.625},null,8.5,7,null,12.25,9.625]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E280","v":17.25},null,{"$f":"'Well Field Dvlpmnt A2'!G280","v":17.25},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E280","v":17.25},{"$f":"'Well Field Dvlpmnt A2 10%'!G280","v":17.25},{"$f":"'Well Field Dvlpmnt A2 90%'!E280","v":17.25},{"$f":"'Well Field Dvlpmnt A2 90%'!G280","v":17.25},null,null,null,null,null,{"$f":"IF(R53<4,4,Q76+1)","v":4}]
[null,"Intermediate Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R53<5,5,Q77+1)","v":5}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E302","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G302","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E302","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G302","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E302","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G302","v":0}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E304","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G304","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E304","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G304","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E304","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G304","v":0}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E336","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G336","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E336","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G336","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E336","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G336","v":0}]
[null,"Casing ID","inch",{"$f":"IF(D81=0,0,'Well Field Dvlpmnt A2'!E340)","v":0},null,{"$f":"IF(F81=0,0,'Well Field Dvlpmnt A2'!G340)","v":0},null,{"$f":"IF(H81=0,0,'Well Field Dvlpmnt A2 10%'!E340)","v":0},{"$f":"IF(I81=0,0,'Well Field Dvlpmnt A2 10%'!G340)","v":0},{"$f":"IF(J81=0,0,'Well Field Dvlpmnt A2 90%'!E340)","v":0},{"$f":"IF(K81=0,0,'Well Field Dvlpmnt A2 90%'!G340)","v":0},null,null,null,null,null,"BH",{"$f":"R65","v":12.25},{"$f":"S65","v":9.625},null,{"$f":"R76","v":12.25},{"$f":"S76","v":9.625}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E337","v":0},null,{"$f":"'Well Field Dvlpmnt A2'!G337","v":0},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E337","v":0},{"$f":"'Well Field Dvlpmnt A2 10%'!G337","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!E337","v":0},{"$f":"'Well Field Dvlpmnt A2 90%'!G337","v":0},null,null,null,null,null,"IL",{"$f":"IF(Q53>3,R75,0)","v":0},{"$f":"IF(Q53>3,S75,0)","v":0},null,{"$f":"IF(R53>3,R75,0)","v":0},{"$f":"IF(R53>3,S75,0)","v":0}]
[null,"Surface Casing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UC",{"$f":"IF(Q53=3,R75,IF(Q53=4,R74,R73))","v":17},{"$f":"IF(Q53=3,S75,IF(Q53=4,S74,S73))","v":13.625},null,{"$f":"IF(R53=3,R75,IF(R53=4,R74,R73))","v":17},{"$f":"IF(R53=3,S75,IF(R53=4,S74,S73))","v":13.625}]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E359","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G359","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E359","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G359","v":500}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E361","v":500},null,{"$f":"'Well Field Dvlpmnt A2'!G361","v":500},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 10%'!G361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!E361","v":500},{"$f":"'Well Field Dvlpmnt A2 90%'!G361","v":500}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E393","v":18.625},null,{"$f":"'Well Field Dvlpmnt A2'!G393","v":18.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E393","v":18.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G393","v":18.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E393","v":18.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G393","v":18.625}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E397","v":17.754999999999999},null,{"$f":"'Well Field Dvlpmnt A2'!G397","v":17.754999999999999},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E397","v":17.754999999999999},{"$f":"'Well Field Dvlpmnt A2 10%'!G397","v":17.754999999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!E397","v":17.754999999999999},{"$f":"'Well Field Dvlpmnt A2 90%'!G397","v":17.754999999999999}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E394","v":24.625},null,{"$f":"'Well Field Dvlpmnt A2'!G394","v":24.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E394","v":24.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G394","v":24.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E394","v":24.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G394","v":24.625}]
[null,"Conductor"]
[null,"length","ft",{"$f":"'Well Field Dvlpmnt A2'!E416","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G416","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E416","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G416","v":50}]
[null,"bottom depth","ft",{"$f":"'Well Field Dvlpmnt A2'!E417","v":50},null,{"$f":"'Well Field Dvlpmnt A2'!G417","v":50},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 10%'!G417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!E417","v":50},{"$f":"'Well Field Dvlpmnt A2 90%'!G417","v":50}]
[null,"casing diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E447","v":28.625},null,{"$f":"'Well Field Dvlpmnt A2'!G447","v":28.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E447","v":28.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G447","v":28.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E447","v":28.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G447","v":28.625}]
[null,"Casing ID","inch",{"$f":"'Well Field Dvlpmnt A2'!E448","v":27.125},null,{"$f":"'Well Field Dvlpmnt A2'!G448","v":27.125},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E448","v":27.125},{"$f":"'Well Field Dvlpmnt A2 10%'!G448","v":27.125},{"$f":"'Well Field Dvlpmnt A2 90%'!E448","v":27.125},{"$f":"'Well Field Dvlpmnt A2 90%'!G448","v":27.125}]
[null,"hole diameter","inch",{"$f":"'Well Field Dvlpmnt A2'!E449","v":34.625},null,{"$f":"'Well Field Dvlpmnt A2'!G449","v":34.625},null,{"$f":"'Well Field Dvlpmnt A2 10%'!E449","v":34.625},{"$f":"'Well Field Dvlpmnt A2 10%'!G449","v":34.625},{"$f":"'Well Field Dvlpmnt A2 90%'!E449","v":34.625},{"$f":"'Well Field Dvlpmnt A2 90%'!G449","v":34.625}]
[]
[]
[null,"OTHER FIELD COSTS"]
[null,"Average distance from well to plant","ft",{"$f":"'Input A1'!E234","v":1640.415}]
[null,"Maximum pressure drop in Surface Piping","psid",{"$f":"'Input A1'!T235","v":5}]
[null,"Pipe diameter (ID)","ft",{"$f":"D108","v":0.65513027961742165},null,{"$f":"F108","v":0.94857028880676775}]
[null,"Calculated Surface Equipment Cost","$/well",{"$f":"D112","v":219750.22610437774},null,{"$f":"F112","v":314016.03089968429}]
[null,"Year of the Estimate",null,{"$f":"'Input A1'!T39","v":2011}]
[null,"PPI Index for Oil and Gas Wells (ref 2010)",null,{"$f":"Tables!M37","v":1.1255916692963082}]
[null,"Resource Depth",null,{"$f":"'Summary A1'!H53","v":6561.66}]
[null,"PPI for Steel Pipe",null,{"$f":"Tables!G37","v":1.8614183474300587}]
[]
[null,"Inside Pipe Diameter","ft",{"$f":"D207","v":0.65513027961742165},null,{"$f":"F207","v":0.94857028880676775}]
[null,"OD (assumes 0.375\" wall)","inch",{"$f":"D108*12+2*0.375","v":8.6115633554090607},null,{"$f":"F108*12+2*0.375","v":12.132843465681212}]
[null,"IPE Piping Cost Estimate","$/ft",{"$f":" 0.4249*D109^2 - 0.0472*D109 + 40.863","v":71.966703262577539},null,{"$f":" 0.4249*F109^2 - 0.0472*F109 + 40.863","v":102.83811268852097}]
[null,"Current Piping Cost","$/ft",{"$f":"D110*D106","v":133.96014185701651},null,{"$f":"F110*D106","v":191.42474977349286}]
[null,"Cost per Well","$/well",{"$f":"D111*D115","v":219750.22610437774},null,{"$f":"F111*F115","v":314016.03089968429}]
[]
[null,null,null,"The following is a 5 iteration process to find the inside diameter of surface piping"]
[null,"L","ft",{"$f":"D99","v":1640.415},null,{"$f":"D115","v":1640.415}]
[null,"flow","gpm",{"$f":"'Summary A1'!H136","v":661.56559415546826},null,{"$f":"'Summary A1'!J136","v":1653.9139853886707}]
[null,"rho","lb/cft",{"$f":"'GF Pumping A2'!G261","v":60.031238912208863},null,{"$f":"'GF Pumping A2'!M261","v":60.007741659471236}]
[null,"viscosity","lb/ft-s",{"$f":"'GF Pumping A2'!G262","v":1.9150271663532974E-4},null,{"$f":"'GF Pumping A2'!M262","v":1.9054275858527747E-4}]
[null,"max dP","psi",{"$f":"'Input A1'!T235","v":5},null,{"$f":"'Input A1'!T235","v":5}]
[null,null,"ft",{"$f":"D119*144/D117","v":11.993755468764279},null,{"$f":"F119*144/F117","v":11.998451867857618}]
[null,"D","inch",8,null,8]
[null,null,"ft",{"$f":"D121/12","v":0.66666666666666663},null,{"$f":"F121/12","v":0.66666666666666663}]
[null,"A","sq ft",{"$f":"PI()*(D122)^2/4","v":0.3490658503988659},null,{"$f":"PI()*(F122)^2/4","v":0.3490658503988659}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D123","v":4.2226362337826142},null,{"$f":"F$116/(7.4805*60)/F123","v":10.556590584456536}]
[null,"Re",null,{"$f":"D$117*D122*D124/D$118","v":882459.49036940304},null,{"$f":"F$117*F122*F124/F$118","v":2216395.4704978946}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D126/D122","v":2.2499999999999999E-4},null,{"$f":"F126/F122","v":2.2499999999999999E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D126/3.7+12/D125)","v":8.5329811697334641},null,{"$f":"-2*LOG(F126/3.7+12/F125)","v":8.6753394344023356}]
[null,null,"v",{"$f":"-2*LOG(D126/3.7+2.51*D128/D125)","v":8.37670125738385},null,{"$f":"-2*LOG(F126/3.7+2.51*F128/F125)","v":8.5957406541255867}]
[null,null,"c",{"$f":"-2*LOG(D126/3.7+2.51*D129/D125)","v":8.3826790470284553},null,{"$f":"-2*LOG(F126/3.7+2.51*F129/F125)","v":8.597296642878959}]
[null,null,"f",{"$f":"(D128-(D129-D128)^2/(D130-2*D129+D128))^-2","v":1.423171188747157E-2},null,{"$f":"(F128-(F129-F128)^2/(F130-2*F129+F128))^-2","v":1.3529420345914612E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D132*4","v":24},null,{"$f":"F132*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D131","v":0.19924396642460196},null,{"$f":"14*F131","v":0.18941188484280455}]
[null,"∑K",null,{"$f":"D133*D134","v":4.781855194190447},null,{"$f":"F133*F134","v":4.545885236227309}]
[null,"∑f(L/D)",null,{"$f":"D135+D131*D$115/D122","v":39.800725678020463},null,{"$f":"F135+F131*F$115/F122","v":37.836681351342584}]
[null,"∑f(L/D)*D",null,{"$f":"D136*D122","v":26.533817118680307},null,{"$f":"F136*F122","v":25.224454234228389}]
[null,"D*","ft",{"$f":"(D137/D$120)*(D124^2/(2*32.174))","v":0.61302308344834244},{"$f":"(D138/D122)^0.25","v":0.97924648611961418},{"$f":"(F137/F$120)*(F124^2/(2*32.174))","v":3.6409009900916538},{"$f":"(F138/F122)^0.25","v":1.528709737765426}]
[null,"D",null,{"$f":"D122*E138","v":0.65283099074640938},null,{"$f":"F122*G138","v":1.0191398251769506}]
[null,"A","sq ft",{"$f":"PI()*(D139)^2/4","v":0.33472751002843443},null,{"$f":"PI()*(F139)^2/4","v":0.81575064767388028}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D140","v":4.4035164834380689},null,{"$f":"F$116/(7.4805*60)/F140","v":4.5172446754208941}]
[null,"Re",null,{"$f":"D$117*D139*D141/D$118","v":901161.76353745046},null,{"$f":"F$117*F139*F141/F$118","v":1449847.1591720777}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D143/D139","v":2.2976850383358581E-4},null,{"$f":"F143/F139","v":1.4718294417937782E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D143/3.7+12/D142)","v":8.5375207678261784},null,{"$f":"-2*LOG(F143/3.7+12/F142)","v":8.6228529327749204}]
[null,null,"v",{"$f":"-2*LOG(D143/3.7+2.51*D145/D142)","v":8.3833073664987694},null,{"$f":"-2*LOG(F143/3.7+2.51*F145/F142)","v":8.5119060631143935}]
[null,null,"c",{"$f":"-2*LOG(D143/3.7+2.51*D146/D142)","v":8.3891272626212317},null,{"$f":"-2*LOG(F143/3.7+2.51*F146/F142)","v":8.5149189782723287}]
[null,null,"f",{"$f":"(D145-(D146-D145)^2/(D147-2*D146+D145))^-2","v":1.4209812543464071E-2},null,{"$f":"(F145-(F146-F145)^2/(F147-2*F146+F145))^-2","v":1.3792629995307556E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D149*4","v":24},null,{"$f":"F149*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D148","v":0.198937375608497},null,{"$f":"14*F148","v":0.19309681993430577}]
[null,"∑K",null,{"$f":"D150*D151","v":4.7744970146039281},null,{"$f":"F150*F151","v":4.634323678423339}]
[null,"∑f(L/D)",null,{"$f":"D152+D148*D$115/D139","v":40.480506646339265},null,{"$f":"F152+F148*F$115/F139","v":26.835042926956302}]
[null,"∑f(L/D)*D",null,{"$f":"D153*D139","v":26.426929259846272},null,{"$f":"F153*F139","v":27.348660957194209}]
[null,"D*","ft",{"$f":"(D154/D$120)*(D141^2/(2*32.174))","v":0.66398109103925917},{"$f":"(D155/D139)^0.25","v":1.0042428243075185},{"$f":"(F154/F$120)*(F141^2/(2*32.174))","v":0.7228081316974112},{"$f":"(F155/F139)^0.25","v":0.91769277858129039}]
[null,"D",null,{"$f":"D139*E155","v":0.65560083794264967},null,{"$f":"F139*G155","v":0.93525725792948633}]
[null,"A","sq ft",{"$f":"PI()*(D156)^2/4","v":0.33757391567704298},null,{"$f":"PI()*(F156)^2/4","v":0.68699259469805662}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D157","v":4.3663862621439851},null,{"$f":"F$116/(7.4805*60)/F157","v":5.3638791715004865}]
[null,"Re",null,{"$f":"D$117*D156*D158/D$118","v":897354.44628031261},null,{"$f":"F$117*F156*F158/F$118","v":1579882.9336038504}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D160/D156","v":2.2879775515650212E-4},null,{"$f":"F160/F156","v":1.6038367917301877E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D160/3.7+12/D159)","v":8.5366100569328349},null,{"$f":"-2*LOG(F160/3.7+12/F159)","v":8.6350592808907738}]
[null,null,"v",{"$f":"-2*LOG(D160/3.7+2.51*D162/D159)","v":8.3819803144250038},null,{"$f":"-2*LOG(F160/3.7+2.51*F162/F159)","v":8.531051982862591}]
[null,null,"c",{"$f":"-2*LOG(D160/3.7+2.51*D163/D159)","v":8.3878318420539344},null,{"$f":"-2*LOG(F160/3.7+2.51*F163/F159)","v":8.5337011847660342}]
[null,null,"f",{"$f":"(D162-(D163-D162)^2/(D164-2*D163+D162))^-2","v":1.4214207927653631E-2},null,{"$f":"(F162-(F163-F162)^2/(F164-2*F163+F162))^-2","v":1.3731938018014039E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D166*4","v":24},null,{"$f":"F166*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D165","v":0.19899891098715083},null,{"$f":"14*F165","v":0.19224713225219656}]
[null,"∑K",null,{"$f":"D167*D168","v":4.77597386369162},null,{"$f":"F167*F168","v":4.6139311740527171}]
[null,"∑f(L/D)",null,{"$f":"D169+D165*D$115/D156","v":40.342127151130917},null,{"$f":"F169+F165*F$115/F156","v":28.699365329024921}]
[null,"∑f(L/D)*D",null,{"$f":"D170*D156","v":26.448332364670346},null,{"$f":"F170*F156","v":26.841289721940417}]
[null,"D*","ft",{"$f":"(D171/D$120)*(D158^2/(2*32.174))","v":0.65335971695557116},{"$f":"(D172/D156)^0.25","v":0.99914429653233672},{"$f":"(F171/F$120)*(F158^2/(2*32.174))","v":1.0002327849819772},{"$f":"(F172/F156)^0.25","v":1.0169333721547518}]
[null,"D",null,{"$f":"D156*E172","v":0.65503983803221921},null,{"$f":"F156*G172","v":0.95109431713843895}]
[null,"A","sq ft",{"$f":"PI()*(D173)^2/4","v":0.33699643651778438},null,{"$f":"PI()*(F173)^2/4","v":0.71045578487839744}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D174","v":4.3738685284068461},null,{"$f":"F$116/(7.4805*60)/F174","v":5.1867341333658104}]
[null,"Re",null,{"$f":"D$117*D173*D175/D$118","v":898122.97322288761},null,{"$f":"F$117*F173*F175/F$118","v":1553575.6588027794}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D177/D173","v":2.2899370586468358E-4},null,{"$f":"F177/F173","v":1.5771306514721436E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D177/3.7+12/D176)","v":8.5367944335946628},null,{"$f":"-2*LOG(F177/3.7+12/F176)","v":8.632741543773383}]
[null,null,"v",{"$f":"-2*LOG(D177/3.7+2.51*D179/D176)","v":8.3822489089574059},null,{"$f":"-2*LOG(F177/3.7+2.51*F179/F176)","v":8.5274008536735497}]
[null,null,"c",{"$f":"-2*LOG(D177/3.7+2.51*D180/D176)","v":8.3880940308425842},null,{"$f":"-2*LOG(F177/3.7+2.51*F180/F176)","v":8.5301181146039387}]
[null,null,"f",{"$f":"(D179-(D180-D179)^2/(D181-2*D180+D179))^-2","v":1.4213318150106362E-2},null,{"$f":"(F179-(F180-F179)^2/(F181-2*F180+F179))^-2","v":1.3743484853465571E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D183*4","v":24},null,{"$f":"F183*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D182","v":0.19898645410148907},null,{"$f":"14*F182","v":0.19240878794851798}]
[null,"∑K",null,{"$f":"D184*D185","v":4.7756748984357378},null,{"$f":"F184*F185","v":4.6178109107644314}]
[null,"∑f(L/D)",null,{"$f":"D186+D182*D$115/D173","v":40.370060063235293},null,{"$f":"F186+F182*F$115/F173","v":28.322104270153865}]
[null,"∑f(L/D)*D",null,{"$f":"D187*D173","v":26.443997605172608},null,{"$f":"F187*F173","v":26.936992420745657}]
[null,"D*","ft",{"$f":"(D188/D$120)*(D175^2/(2*32.174))","v":0.6554933879938285},{"$f":"(D189/D173)^0.25","v":1.0001730552168278},{"$f":"(F188/F$120)*(F175^2/(2*32.174))","v":0.93859192048066387},{"$f":"(F189/F173)^0.25","v":0.99669735597641318}]
[null,"D",null,{"$f":"D173*E189","v":0.65515319609342071},null,{"$f":"F173*G189","v":0.94795319117607435}]
[null,"A","sq ft",{"$f":"PI()*(D190)^2/4","v":0.33711308459297362},null,{"$f":"PI()*(F190)^2/4","v":0.70577076904080716}]
[null,"Velocity","fps",{"$f":"D$116/(7.4805*60)/D191","v":4.372355079750335},null,{"$f":"F$116/(7.4805*60)/F191","v":5.2211644790617857}]
[null,"Re",null,{"$f":"D$117*D190*D192/D$118","v":897967.57524944854},null,{"$f":"F$117*F190*F192/F$118","v":1558723.5678786577}]
[null,"surface roughness","ft",1.4999999999999999E-4,null,1.4999999999999999E-4]
[null,"e/D",null,{"$f":"D194/D190","v":2.2895408416600464E-4},null,{"$f":"F194/F190","v":1.5823566120802134E-4}]
[null,"Serghide","a",{"$f":"-2*LOG(D194/3.7+12/D193)","v":8.5367571744959339},null,{"$f":"-2*LOG(F194/3.7+12/F193)","v":8.6332007528669035}]
[null,null,"v",{"$f":"-2*LOG(D194/3.7+2.51*D196/D193)","v":8.3821946280509021},null,{"$f":"-2*LOG(F194/3.7+2.51*F196/F193)","v":8.5281236548150545}]
[null,null,"c",{"$f":"-2*LOG(D194/3.7+2.51*D197/D193)","v":8.3880410443432147},null,{"$f":"-2*LOG(F194/3.7+2.51*F197/F193)","v":8.5308273926800009}]
[null,null,"f",{"$f":"(D196-(D197-D196)^2/(D198-2*D197+D196))^-2","v":1.4213497961040242E-2},null,{"$f":"(F196-(F197-F196)^2/(F198-2*F197+F196))^-2","v":1.3741197957453421E-2}]
[null,"expansion loops",null,{"$f":"ROUNDUP(D$115/300,0)","v":6},null,{"$f":"ROUNDUP(F$115/300,0)","v":6}]
[null,"elbows",null,{"$f":"D200*4","v":24},null,{"$f":"F200*4","v":24}]
[null,"K,elbow",null,{"$f":"14*D199","v":0.1989889714545634},null,{"$f":"14*F199","v":0.19237677140434789}]
[null,"∑K",null,{"$f":"D201*D202","v":4.7757353149095216},null,{"$f":"F201*F202","v":4.6170425137043498}]
[null,"∑f(L/D)",null,{"$f":"D203+D199*D$115/D190","v":40.364411973727357},null,{"$f":"F203+F199*F$115/F190","v":28.395924696072676}]
[null,"∑f(L/D)*D",null,{"$f":"D204*D190","v":26.444873513019019},null,{"$f":"F204*F190","v":26.918007432037591}]
[null,"D*","ft",{"$f":"(D205/D$120)*(D192^2/(2*32.174))","v":0.65506153499885822},{"$f":"(D206/D190)^0.25","v":0.99996502119483555},{"$f":"(F205/F$120)*(F192^2/(2*32.174))","v":0.95042399305068848},{"$f":"(F206/F190)^0.25","v":1.0006509790108178}]
[null,"D",null,{"$f":"D190*E206","v":0.65513027961742165},null,{"$f":"F190*G206","v":0.94857028880676775}]

{"sheet":"Well Field Dvlpmnt A2","index":30,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[0,37,0,42],[0,30,0,35],[0,16,0,21],[0,23,0,28],[30,16,30,21],[30,23,30,28],[5,4,5,6],[6,4,6,6],[7,4,7,6],[28,16,28,21]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":9.625},{"$f":"MIN(S4:S26)","v":13.375},{"$f":"MIN(T4:T26)","v":13.375},{"$f":"MIN(U4:U26)","v":18.625},{"$f":"MIN(V4:V26)","v":18.625},null,null,{"$f":"MIN(Y4:Y26)","v":9.625},{"$f":"MIN(Z4:Z24)","v":13.375},{"$f":"MIN(AA4:AA24)","v":13.375},{"$f":"MIN(AB4:AB24)","v":18.625},{"$f":"MIN(AC4:AC24)","v":18.625},null,null,{"$f":"MIN(AF4:AF78)","v":11.625},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":17.25},{"$f":"MIN(AI4:AI78)","v":3.875},{"$f":"MIN(AJ4:AJ78)","v":26},null,null,{"$f":"MIN(AM4:AM78)","v":11.625},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":17.25},{"$f":"MIN(AP4:AP78)","v":3.875},{"$f":"MIN(AQ4:AQ78)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(G5-E5)/E5","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065},null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,10000,10000,10000,10000,null,5,10000,10000,10000,10000,10000,null,3.875,10000,3.875,10000,3.875,10000,null,3.875,10000,3.875,10000,3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,4.125,10000,4.125,10000,null,4.125,10000,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,4.5,10000,4.5,10000,null,4.5,10000,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,4.5,10000,4.5,10000,null,4.5,10000,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,4.625,10000,4.625,10000,null,4.625,10000,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,4.75,10000,4.75,10000,null,4.75,10000,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,10000,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000,null,4.875,10000,4.875,10000,4.875,10000,null,4.875,10000,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,5,10000,5,10000,null,5,10000,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,5.25,10000,5.25,10000,null,5.25,10000,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,10000,5.375,10000,5.375,10000,null,5.375,10000,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!D16","v":6561.66},null,{"$f":"'Well Field Dvlpmnt A1'!F16","v":6561.66},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,13.375,10000,10000,null,13.375,13.375,13.375,13.375,10000,10000,null,5.5,10000,5.5,10000,5.5,10000,null,5.5,10000,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,5.625,10000,5.625,10000,null,5.625,10000,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,18.625,18.625,null,18.625,18.625,18.625,18.625,18.625,18.625,null,5.75,10000,5.75,10000,5.75,10000,null,5.75,10000,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,20,20,null,20,20,20,20,20,20,null,5.875,10000,5.875,10000,5.875,10000,null,5.875,10000,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!C205>H19,H19,'Input A1'!C205)","v":9.625},null,{"$f":"IF('Input A1'!D205>I19,I19,'Input A1'!D205)","v":9.625},{"$f":"IF(A18=1,H17,H18)","v":11.75},{"$f":"IF(B18=1,I17,I18)","v":11.75},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,10000,6,10000,6,10000,null,6,10000,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,10000,6.125,10000,6.125,10000,null,6.125,10000,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,10000,6.25,10000,6.25,10000,null,6.25,10000,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,10000,6.4375,10000,6.4375,10000,null,6.4375,10000,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,6.5,10000,6.5,10000,null,6.5,10000,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,6.75,10000,6.75,10000,null,6.75,10000,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,7.4375,10000,7.4375,10000,null,7.4375,10000,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,7.5,10000,7.5,10000,null,7.5,10000,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,7.625,10000,7.625,10000,null,7.625,10000,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,7.875,10000,7.875,10000,null,7.875,10000,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,8.25,10000,8.25,10000,null,8.25,10000,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,8.375,10000,8.375,10000,null,8.375,10000,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,10000,8.5,10000,8.5,10000,null,8.5,10000,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,10000,8.625,10000,8.625,10000,null,8.625,10000,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":8.6809999999999992},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":12.347},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":17.754999999999999},null,null,{"$f":"MIN(Y34:Y56)","v":8.6809999999999992},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":12.347},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":17.754999999999999},null,8.75,10000,8.75,10000,8.75,10000,null,8.75,10000,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,10000,8.875,10000,8.875,10000,null,8.875,10000,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,4.2759999999999998,10000,4.2759999999999998,10000,null,5,10000,4.2759999999999998,10000,4.2759999999999998,10000,null,9,10000,9,10000,9,10000,null,9,10000,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,10000,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,{"$f":"IF($AE36<=E$164+2*E$166-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$220+2*E$222-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$279+2*E$281-0.001,10000,$AE36)","v":10000},{"$f":"IF($AE36<=E$336+2*E$338-0.001,10000,$AE36)","v":9.25},{"$f":"IF($AE36<=E$393+2*E$395-0.001,10000,$AE36)","v":10000},null,9.25,{"$f":"IF($AL36<=G$164+2*G$166-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$220+2*G$222-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$279+2*G$281-0.001,10000,$AL36)","v":10000},{"$f":"IF($AL36<=G$336+2*G$338-0.001,10000,$AL36)","v":9.25},{"$f":"IF($AL36<=G$393+2*G$395-0.001,10000,$AE36)","v":10000}]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":4119410.1740787607},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":3988593.6182700074},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,10000,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,10000,9.375,10000,9.375,10000,null,9.375,10000,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":17.001739300000001},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":17.001739300000001},null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,6.1840000000000002,10000,6.1840000000000002,10000,null,7,10000,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,10000,9.5,10000,9.5,10000,null,9.5,10000,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":46.465805702777779},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":46.225527925000002},null,null,null,null,null,null,null,null,6.875,7.625,10000,6.875,10000,6.875,10000,null,7.625,10000,6.875,10000,6.875,10000,null,9.625,10000,9.625,10000,9.625,10000,null,9.625,10000,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,10000,6.56,10000,6.56,10000,null,7.75,10000,6.56,10000,6.56,10000,null,9.75,10000,9.75,10000,9.75,10000,null,9.75,10000,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,10000,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,10000,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,10000,9.875,10000,9.875,10000,null,9.875,10000,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10000,10.375,10000,10.375,10000,null,10.375,10000,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10000,10.625,10000,10.625,10000,null,10.625,10000,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,10000,11,10000,11,10000,null,11,10000,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,12.347,12.347,10000,null,13.375,12.347,12.347,12.347,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,18.73,null,20,18.73,18.73,18.73,18.73,18.73,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,17.25,17.25,10000,null,17.25,17.25,17.25,17.25,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,17.5,17.5,10000,null,17.5,17.5,17.5,17.5,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,18,18,10000,null,18,18,18,18,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":0.97037363045397917},null,{"$f":"J469","v":0.97037363045397917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,18.125,18.125,10000,null,18.125,18.125,18.125,18.125,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,18.25,18.25,10000,null,18.25,18.25,18.25,18.25,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,18.5,18.5,10000,null,18.5,18.5,18.5,18.5,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,19.25,19.25,10000,null,19.25,19.25,19.25,19.25,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$279+2*E$281-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$279+2*G$281-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,22.25,22.25,10000,null,22.25,22.25,22.25,22.25,22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":0.97037363045397917},null,{"$f":"G23*G62","v":0.97037363045397917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,26,null,26,26,26,26,26,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,27,null,27,27,27,27,27,27]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,28,null,28,28,28,28,28,28]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IF($AE76<=E$164+2*E$166-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$220+2*E$222-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$279+2*E$281-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$336+2*E$338-0.001,10000,$AE76)","v":32},{"$f":"IF($AE76<=E$393+2*E$395-0.001,10000,$AE76)","v":32},null,32,{"$f":"IF($AL76<=G$164+2*G$166-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$220+2*G$222-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$279+2*G$281-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$336+2*G$338-0.001,10000,$AL76)","v":32},{"$f":"IF($AL76<=G$393+2*G$395-0.001,10000,$AE76)","v":32}]
[null,null,"Bit life","hrs",100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IF($AE77<=E$164+2*E$166-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$220+2*E$222-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$279+2*E$281-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$336+2*E$338-0.001,10000,$AE77)","v":34},{"$f":"IF($AE77<=E$393+2*E$395-0.001,10000,$AE77)","v":34},null,34,{"$f":"IF($AL77<=G$164+2*G$166-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$220+2*G$222-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$279+2*G$281-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$336+2*G$338-0.001,10000,$AL77)","v":34},{"$f":"IF($AL77<=G$393+2*G$395-0.001,10000,$AE77)","v":34}]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"IF($AE78<=E$164+2*E$166-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$220+2*E$222-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$279+2*E$281-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$336+2*E$338-0.001,10000,$AE78)","v":36},{"$f":"IF($AE78<=E$393+2*E$395-0.001,10000,$AE78)","v":36},null,36,{"$f":"IF($AL78<=G$164+2*G$166-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$220+2*G$222-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$279+2*G$281-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$336+2*G$338-0.001,10000,$AL78)","v":36},{"$f":"IF($AL78<=G$393+2*G$395-0.001,10000,$AE78)","v":36}]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Minimum Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,{"$f":"E91","v":2}]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,{"$f":"E106","v":2}]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,{"$f":"E123","v":10000}]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":984.24899999999991},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":984.24899999999991}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":6561.66},null,{"$f":"G15","v":6561.66}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":39.369959999999999},null,{"$f":"G132/(G135*G136)","v":39.369959999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":12.139071},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":12.139071}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":9.8398774000000007},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":9.8398774000000007}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":73.348908399999999},null,{"$f":"(G137+G141+G142+G143)","v":73.348908399999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":21.684979999999999},null,{"$f":"((G132/G$110)+G$106)*B112","v":21.684979999999999}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.3123320000000001},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.3123320000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":13.12332},null,{"$f":"G$89*G133/G$92*B112","v":13.12332}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":6.5616599999999998},null,{"$f":"(G132/G$79)*B162","v":6.5616599999999998}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":11.154821999999999},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":11.154821999999999}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.4563008704075755},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.4563008704075755}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":13.12332},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":13.12332}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":9.2493280000000002},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":9.2493280000000002}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":314.55867039999998},null,{"$f":"SUM(G144:G151,G155:G158)","v":314.55867039999998}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":314.55867039999998},null,{"$f":"G159*G160","v":314.55867039999998}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":13.106611266666667},null,{"$f":"G161/24","v":13.106611266666667}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":9.625},null,{"$f":"IF($B162=0,0,G19)","v":9.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":9.625},null,{"$f":"IF($B162=0,0,Y3)","v":9.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":11.625},null,{"$f":"IF(B162=1,AM3,G19)","v":11.625}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":8.6809999999999992},null,{"$f":"IF(B162=1,Y33,0)","v":8.6809999999999992}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":46.183721078370368},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":46.183721078370368}]
[null,null,null,"lb",{"$f":"E168*E132","v":45456.281287664955},null,{"$f":"G168*G132*B162","v":45456.281287664955}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.47200000000000042},null,{"$f":"0.5*(G164-G167)","v":0.47200000000000042}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0676330785085688},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0676330785085688}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":342.22565280568165},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":342.22565280568165}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":60.952833233640519},null,{"$f":"G172*7.4805/42","v":60.952833233640519}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":24276.117100675561},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":24276.117100675561}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":56305.184147833272},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":56305.184147833272}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":62418.088522550766},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":62418.088522550766},null,{"$f":"E180/E175","v":41612.059015033847},{"$f":"G180/G175","v":41612.059015033847}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":68484.766012323424},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":68484.766012323424}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":490299.84402409103},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":490299.84402409103}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":823652.26489368081},null,{"$f":"SUM(G178:G183)","v":823652.26489368081}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":5577.4110000000001},null,{"$f":"G15-G132","v":5577.4110000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":11.75},null,{"$f":"G165+0.125","v":11.75}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":5577.4110000000001},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":5577.4110000000001}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":5077.4110000000001},null,{"$f":"G245-IF(B16=1,G304,G361)","v":5077.4110000000001}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":5577.4110000000001},null,{"$f":"G188-G187","v":5577.4110000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":203.09644},null,{"$f":"G244/(G247*G248)","v":203.09644}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":3},null,{"$f":"ROUNDUP(G249/G250,0)","v":3}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":6},null,{"$f":"(G$96*G251)","v":6}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":18.232233000000001},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":18.232233000000001}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":36},null,{"$f":"G251*G$102+G252*G$93","v":36}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":28.094161800000002},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":28.094161800000002}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":285.42283479999998},null,{"$f":"(G249+G253+G254+G255)","v":285.42283479999998}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":18.924703333333333},null,{"$f":"((G244/G$109)+G$106)*B114","v":18.924703333333333}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.1154821999999998},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.1154821999999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":11.154821999999999},null,{"$f":"G$89*G245/G$92*B114","v":11.154821999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":37.182740000000003},null,{"$f":"(G243/G$79)","v":37.182740000000003}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":9.220010647386534},null,{"$f":"(G289/G264+2)","v":9.220010647386534}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":11.154821999999999},null,{"$f":"G$91*G245/G$92","v":11.154821999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":8.461928799999999},null,{"$f":"(0.0002*(G245)+1)*G$98","v":8.461928799999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":538.41733313333339},null,{"$f":"SUM(G256:G263,G267:G270)","v":538.41733313333339}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":538.41733313333339},null,{"$f":"G271*G272","v":538.41733313333339}]
[null,null,null,"day",{"$f":"E273/24","v":22.434055547222226},null,{"$f":"G273/24","v":22.434055547222226}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":11.8},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":11.8}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":12.723750000000001},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":12.723750000000001}]
[null,null,"Casing Size","inch",{"$f":"T3","v":13.375},null,{"$f":"AA3","v":13.375}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":13.375},null,{"$f":"MAX(G277,G278)","v":13.375}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":17.25},null,{"$f":"AO3","v":17.25}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":1.9375},null,{"$f":"(G280-G279)/2","v":1.9375}]
[null,null,"Casing ID","inch",{"$f":"T33","v":12.347},null,{"$f":"AA33","v":12.347}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":70.667758767039757},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":70.667758767039757}]
[null,null,null,"lb",{"$f":"E284*E245","v":394143.13509263401},null,{"$f":"G284*G245","v":394143.13509263401}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.51400000000000023},null,{"$f":"0.5*(G279-G283)","v":0.51400000000000023}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.0633658188489838},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.0633658188489838}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":5415.0079855399008},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":5415.0079855399008}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":964.45160085312455},null,{"$f":"G288*7.4805/42","v":964.45160085312455}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":133736.67786106915},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":133736.67786106915}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":120330.2420073048},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":120330.2420073048}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":532196.08808531193},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":532196.08808531193},null,{"$f":"E295/E291","v":380140.06291807996},{"$f":"G295/G291","v":380140.06291807996}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":389954.58067846944},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":389954.58067846944}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":951579.25716650416},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":951579.25716650416}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2249665.1108848667},null,{"$f":"SUM(G293:G298)","v":2249665.1108848667}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":17.5},null,{"$f":"(G280+0.25)","v":17.5}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.878752505},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing:  I1"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.4153529402891518},null,{"$f":"(G403/G380+2)","v":3.4153529402891518}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":17.5},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":17.5}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":18.517500000000002},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":18.517500000000002}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":18.625},null,{"$f":"AC3","v":18.625},null,{"$f":"if","v":{"$error":"#NAME?"}}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":24.625},null,{"$f":"G393+2*G395","v":24.625}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":17.754999999999999},null,{"$f":"AC33","v":17.754999999999999}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":84.587349472981856},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":84.587349472981856}]
[null,null,null,"lb",{"$f":"E398*E361","v":42293.674736490932},null,{"$f":"G398*G361","v":42293.674736490932}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.4350000000000005},null,{"$f":"0.5*(G393-G397)","v":0.4350000000000005}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.0315207258003321},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.0315207258003321}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1061.5147052168638},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1061.5147052168638}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":189.06335124701786},null,{"$f":"G402*7.4805/42","v":189.06335124701786}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":77124.697073564341},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":77124.697073564341}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":42596.499567842409},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":42596.499567842409},null,{"$f":"E409/E405","v":42596.499567842409},{"$f":"G409/G405","v":42596.499567842409}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":114067.19064700672},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":114067.19064700672}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":653151.02898454829},null,{"$f":"SUM(G407:G412)","v":522334.47317579528}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":262.46640000000002},{"$f":"G421+G365+G308+G249+G192+G137","v":262.46640000000002}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2069851409787025},null,{"$f":"(G456/G436+2)","v":2.2069851409787025}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":28.625},null,{"$f":"G394+2*2","v":28.625}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":27.125},null,{"$f":"G447- 2*0.75","v":27.125}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":34.625},null,{"$f":"G447+2*G450","v":34.625}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":223.49077425635201},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":223.49077425635201}]
[null,null,null,"lb",{"$f":"E451*E416","v":11174.538712817601},null,{"$f":"G451*G416","v":11174.538712817601}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":155.23885573402688},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":155.23885573402688}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":27.649149055199718},null,{"$f":"G455*7.4805/42","v":27.649149055199718}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":73680.038412474532},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":73680.038412474532}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":14111.204516138785},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":14111.204516138785},null,{"$f":"E462/E458","v":14111.204516138785},{"$f":"G462/G458","v":14111.204516138785}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":2874.7936247042016},null,{"$f":"G455/27*500","v":2874.7936247042016}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":223958.28258041848},null,{"$f":"SUM(G460:G465)","v":223958.28258041848}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":478459.82601709495},{"$f":"J462+J409+J352+J295+J236+J180","v":478459.82601709495}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":493067.6298296075},{"$f":"G169+G226+G285+G342+G399+G452","v":493067.6298296075}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":4119410.1740787607},null,{"$f":"SUM(G470:G476)","v":3988593.6182700074},null,{"$f":"I467/I468","v":0.97037363045397917},{"$f":"J467/J468","v":0.97037363045397917}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":308817.53044778365},null,{"$f":"G460+G407+G350+G293+G234+G178","v":308817.53044778365}]
[null,null,"Mud Cost",null,207070.20492434149,null,206165.38859070363]
[null,null,"Casing Cost",null,651321.88069184392,null,651321.88069184392,null,{"$f":"E472/I468","v":1.3209585080994373},{"$f":"G472/J468","v":1.3209585080994373}]
[null,null,"Cement Cost",null,575381.33096250379,null,575381.33096250379]
[null,null,"Rig Cost",null,1842230.9450584208,null,1834187.4706695124]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":6},null,{"$f":"G139+G194+G251+G310+G367+G423","v":6}]

{"sheet":"GF Pumping A1","index":31,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[]
[]
[]
[{"$f":"'Input A1'!A75","v":1},"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0}]
[{"$f":"'Input A1'!A398","v":1},"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(F8-D8)/D8","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065}]
[null,"Resource Type",null,{"$f":"IF(A4=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A5=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000}]
[]
[]
[null,"GF PUMPING","Units","Reference",null,"Improved",null,0.1,0.9]
[]
[null,"Production Well Flow Rate","kg/s",{"$f":"'Summary A1'!H134","v":40},null,{"$f":"'Summary A1'!J134","v":100},null,{"$f":"'Summary A1'!L134","v":40},{"$f":"'Summary A1'!M134","v":40},{"$f":"'Summary A1'!N134","v":0},{"$f":"'Summary A1'!O134","v":0},{"$f":"'Summary A1'!P134","v":0}]
[null,null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,null,"gpm",{"$f":"'Summary A1'!H136","v":661.56559415546826},null,{"$f":"'Summary A1'!J136","v":1653.9139853886707},null,{"$f":"'Summary A1'!L136","v":661.56559415546826},{"$f":"'Summary A1'!M136","v":661.56559415546826}]
[null,"Injection Well Flow Rate","lb/h",{"$f":"'Summary A1'!H140","v":666677.08799999999},null,{"$f":"'Summary A1'!J140","v":1603199.6639999999},null,{"$f":"'Summary A1'!L140","v":666677.08799999999},{"$f":"'Summary A1'!M140","v":666677.08799999999}]
[null,null,"kg/s",{"$f":"'Summary A1'!H139","v":84},null,{"$f":"'Summary A1'!J139","v":202},null,{"$f":"'Summary A1'!L139","v":84},{"$f":"'Summary A1'!M139","v":84}]
[null,null,"gpm",{"$f":"'Summary A1'!H141","v":1389.2877477264833},null,{"$f":"'Summary A1'!J141","v":3340.9062504851149},null,{"$f":"'Summary A1'!L141","v":1389.2877477264833},{"$f":"'Summary A1'!M141","v":1389.2877477264833}]
[null,"Total GF Flow Rate - Production","lb/h",{"$f":"'Summary A1'!H143","v":6814379.0098507684},null,{"$f":"'Summary A1'!J143","v":18038859.587689251},null,{"$f":"'Summary A1'!L143","v":6814379.0098507684},{"$f":"'Summary A1'!M143","v":11622719.189341608}]
[null,null,"kg/s",{"$f":"D22/(3600*2.20462)","v":858.59833363204552},null,{"$f":"F22/(3600*2.20462)","v":2272.8607786891534},null,{"$f":"H22/(3600*2.20462)","v":858.59833363204552},1464.43972573525]
[null,"Total GF Flow Rate - Injection","lb/h",{"$f":"'Summary A1'!H145","v":7155097.9603433078},null,{"$f":"'Summary A1'!J145","v":18219248.183566142},null,{"$f":"'Summary A1'!L145","v":7155097.9603433078},{"$f":"'Summary A1'!M145","v":12203855.14880869}]
[null,null,"kg/s",{"$f":"D24/(3600*2.20462)","v":901.52825031364796},null,{"$f":"F24/(3600*2.20462)","v":2295.5893864760446},null,{"$f":"H24/(3600*2.20462)","v":901.52825031364796},1537.6617120220126]
[{"$f":"'Input A1'!A303","v":1},null,null,{"$f":"IF(A26=1,IF(OR('Summary A1'!H206>2000,'Summary A1'!J206>2000),\"STOP - set depth exceeds max for lineshaft pump\",\" \"),\" \")","v":" "}]
[null,null,null,{"$f":"IF('Input A1'!A290=1,\" \",\"Review Production Well Casing Profile - used to calculate friction losses\")","v":" "}]
[null,"#of Casing/Liners above production interval",null,{"$f":"IF('Summary A1'!H119*3280.83<=6000,2,3)-1","v":2},null,{"$f":"D28","v":2},null,{"$f":"'Well Field Dvlpmnt A1'!H24","v":1},{"$f":"'Well Field Dvlpmnt A1'!J24","v":1}]
[null,"Total production intervals",null,{"$f":"D28+1","v":3},null,{"$f":"D29","v":3},null,{"$f":"H28+1","v":2},2]
[null,"Estimated Casing ID Above Production Interval","inch",{"$f":"IF(D29>2,'Well Field Dvlpmnt A1'!D70,'Well Field Dvlpmnt A1'!D76)","v":0},null,null,null,{"$f":"IF(H29>2,'Well Field Dvlpmnt A1'!H70,'Well Field Dvlpmnt A1'!H76)","v":12.347},{"$f":"IF(I29>2,'Well Field Dvlpmnt A1'!J70,'Well Field Dvlpmnt A1'!J76)","v":12.347}]
[{"$f":"IF('Input A1'!A197=0,'Input A1'!A219,'Input A1'!A299)","v":1},"Production Interval",null,{"$f":"IF('Input A1'!A298=1,'Input A1'!T299,'Input A1'!T205)","v":"Perforated / Slotted Liner"},null,{"$f":"D31","v":"Perforated / Slotted Liner"},null,{"$f":"'Well Field Dvlpmnt A1'!H60","v":"Perforated / Slotted Liner"},{"$f":"'Well Field Dvlpmnt A1'!J60","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(F31=\"Open Hole\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D26","v":11.625},null,{"$f":"D32","v":11.625},null,{"$f":"'Well Field Dvlpmnt A1'!H26","v":9.625},{"$f":"'Well Field Dvlpmnt A1'!J26","v":9.625}]
[]
[null,"PRODUCTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!A18","v":1},"Production Zone Casing Liner Diameter","inch",{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!D64,'Well Field Dvlpmnt A1'!D65)","v":8.6809999999999992},null,{"$f":"D35","v":8.6809999999999992},null,{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!H64,'Well Field Dvlpmnt A1'!H65)","v":8.6809999999999992},{"$f":"IF($A35=1,'Well Field Dvlpmnt A1'!J64,'Well Field Dvlpmnt A1'!J65)","v":8.6809999999999992}]
[{"$f":"'Well Field Dvlpmnt A2 10%'!A18","v":1},null,"cm",{"$f":"D35*2.54","v":22.04974},null,{"$f":"D36","v":22.04974},null,{"$f":"H35*2.54","v":22.04974},22.04974]
[{"$f":"'Well Field Dvlpmnt A2 90%'!A18","v":1},"Surface Roughness","ft",{"$f":"IF($A35=1,0.001,0.02)*1+0.005*0","v":1E-3},null,{"$f":"D37","v":1E-3},null,{"$f":"IF($A36=1,0.001,0.02)*1+0.005*0","v":1E-3},{"$f":"IF($A37=1,0.001,0.02)*1+0.005*0","v":1E-3},null,null,null,null,"changed from 0.005 to 0.001"]
[null," Production Zone Casing Length","meter",{"$f":"D39/3.28083","v":300},null,{"$f":"D38","v":300},null,{"$f":"H39/3.28083","v":300},300]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D61","v":984.24899999999991},null,{"$f":"D39","v":984.24899999999991},null,{"$f":"'Well Field Dvlpmnt A1'!H61","v":984.24899999999991},{"$f":"'Well Field Dvlpmnt A1'!J61","v":984.24899999999991}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D70","v":0},null,{"$f":"D42","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H70","v":0},{"$f":"'Well Field Dvlpmnt A1'!J70","v":0}]
[null,null,"cm",{"$f":"D42*2.54","v":0},null,{"$f":"D43","v":0},null,{"$f":"H42*2.54","v":0},0]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D44","v":1.4999999999999999E-4},null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length Used","meter",{"$f":"D46/3.28083","v":0},null,{"$f":"D45","v":0},null,{"$f":"H46/3.28083","v":0},0]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D67","v":0},null,{"$f":"D46","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!H67","v":0},{"$f":"'Well Field Dvlpmnt A1'!J67","v":0}]
[]
[null,"UPPER CASING"]
[null,"Inside Casing Diameter","inch",{"$f":"'Well Field Dvlpmnt A1'!D76","v":12.347},null,{"$f":"D49","v":12.347},null,{"$f":"'Well Field Dvlpmnt A1'!H76","v":12.347},{"$f":"'Well Field Dvlpmnt A1'!J76","v":12.347}]
[null,null,"cm",{"$f":"D49*2.54","v":31.36138},null,{"$f":"D50","v":31.36138},null,{"$f":"H49*2.54","v":31.36138},31.36138]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Length of Upper Casing Liner","meter",{"$f":"D53/3.28083","v":1700},null,{"$f":"D52","v":1700},null,{"$f":"H53/3.28083","v":1700},1700]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!D73","v":5577.4110000000001},null,{"$f":"D53","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A1'!H73","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A1'!J73","v":5577.4110000000001}]
[]
[null,"Pump Type (L-lineshaft, S-submersible)",null,{"$f":"'Input A1'!T303","v":"Lineshaft"},null,{"$f":"D55","v":"Lineshaft"},null,{"$f":"'Input A1'!T303","v":"Lineshaft"},{"$f":"'Input A1'!T303","v":"Lineshaft"}]
[null,"Pump Depth","ft",{"$f":"'GF Pumping A2'!G253","v":257.5037256896112},null,{"$f":"'GF Pumping A2'!M253","v":376.721423299854},null,{"$f":"'GF Pumping A2 10-90s'!G253","v":257.5037256896112},{"$f":"'GF Pumping A2 10-90s'!M253","v":257.5037256896112}]
[null,"Flow per Well","lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,{"$f":"'Summary A1'!J135","v":793663.2},null,{"$f":"'Summary A1'!L135","v":317465.27999999997},{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,"Pump Size","hp",{"$f":"'GF Pumping A2'!G280","v":61.406506852975099},null,{"$f":"'GF Pumping A2'!M280","v":181.79207164104881},null,{"$f":"'GF Pumping A2 10-90s'!G280","v":61.406506852975099},{"$f":"'GF Pumping A2 10-90s'!M280","v":61.406506852975099}]
[null,"Pump Cost Adjustment",null,{"$f":"Tables!K37","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},null,{"$f":"D59","v":1.3245864232743867},{"$f":"D59","v":1.3245864232743867}]
[null,"Pump only cost",null,{"$f":"(12000*D59*(D58)^0.5)","v":124557.17274056058},null,{"$f":"(12000*F59*(F58)^0.5)","v":214313.24626529371},null,{"$f":"(12000*H59*(H58)^0.5)","v":124557.17274056058},124557.17274056058]
[null,"Installation cost (w/o casing)",null,{"$f":"('Input A1'!T310+'Input A1'!T309*D56)*IF(D56<1,0,1)","v":11287.518628448055},null,{"$f":"('Input A1'!W310+'Input A1'!W309*F56)*IF(F56<1,0,1)","v":11883.60711649927},null,{"$f":"('Input A1'!T310+'Input A1'!T309*H56)*IF(H56<1,0,1)","v":11287.518628448055},{"$f":"('Input A1'!T310+'Input A1'!T309*I56)*IF(I56<1,0,1)","v":11287.518628448055}]
[null,"Production casing cost",null,{"$f":"'Input A1'!T308*D56","v":11587.667656032503},null,{"$f":"'Input A1'!W308*F56","v":16952.464048493428},null,{"$f":"'Input A1'!T308*H56","v":11587.667656032503},{"$f":"'Input A1'!T308*I56","v":11587.667656032503}]
[null,"Installed Pump Cost",null,{"$f":"SUM(D60:D62)","v":147432.35902504114},null,{"$f":"SUM(F60:F62)","v":243149.31743028641},null,{"$f":"SUM(H60:H62)","v":147432.35902504114},147432.35902504114]
[]
[]
[null,"Production well head pressure","bar",{"$f":"'Summary A1'!H211","v":4.4473795433876848},null,{"$f":"'Summary A1'!J211","v":4.4473795433876848},null,{"$f":"'Summary A1'!L211","v":4.4473795433876848},{"$f":"'Summary A1'!M211","v":4.4473795433876848}]
[null,"Surface equipment ΔP for Binary conversion System"]
[null,"∆P's Used","bar",{"$f":"'Input A1'!C314","v":2.7579036347101478},null,{"$f":"'Input A1'!G314","v":2.7579036347101478},null,{"$f":"D68","v":2.7579036347101478},{"$f":"D68","v":2.7579036347101478}]
[null,null,"psid",{"$f":"'Input A1'!E314","v":40},null,{"$f":"'Input A1'!I314","v":40},null,{"$f":"D69","v":40},{"$f":"D69","v":40}]
[{"$f":"'Input A1'!A464","v":2},"Flash Plant LP","bar",{"$f":"IF(A70=2,'Input A1'!T490,'Input A1'!T488)","v":1.0824771766237331},null,{"$f":"IF(A70=2,'Input A1'!W490,'Input A1'!W488)","v":1.0824771766237331},null,{"$f":"IF(A70=2,'Input A1'!Y490,'Input A1'!Y488)","v":1.0824771766237331},{"$f":"IF(A70=2,'Input A1'!Z490,'Input A1'!Z488)","v":1.0824771766237331}]
[null,"Injection Well Surface Pressure Used","bar",{"$f":"IF(D66-D68<1.1,1.1,IF('Input A1'!$A398=1,D66-D68,D70))","v":1.6894759086775371},null,{"$f":"IF(F66-F68<1.1,1.1,IF('Input A1'!$A398=1,F66-F68,F70))","v":1.6894759086775371},null,{"$f":"IF(H66-H68<1.1,1.1,IF('Input A1'!$A398=1,H66-H68,H70))","v":1.6894759086775371},{"$f":"IF(I66-I68<1.1,1.1,IF('Input A1'!$A398=1,I66-I68,I70))","v":1.6894759086775371}]
[null,null,"psi",{"$f":"D71*14.50377","v":24.503769999999999},null,{"$f":"F71*14.50377","v":24.503769999999999},null,{"$f":"H71*14.50377","v":24.503769999999999},24.503769999999999]
[null,"Temperature Rise in Injection Well","C",{"$f":"'Summary A1'!H56*'Summary A1'!H134/'Summary A1'!H139","v":0.65518620395638716},null,{"$f":"'Summary A1'!J56*'Summary A1'!J134/'Summary A1'!J139","v":0.27431233448054659},null,{"$f":"'Summary A1'!L56*'Summary A1'!L134/'Summary A1'!L139","v":0.65518620395638716},{"$f":"'Summary A1'!M56*'Summary A1'!M134/'Summary A1'!M139","v":0.65518620395638716},null,null,null,"Not Used"]
[null,"Estimated Casing ID Above Injection Interval","inch",{"$f":"IF(D80>2,'Well Field Dvlpmnt A2'!G224,'Well Field Dvlpmnt A2'!G283)","v":12.347},null,null,null,{"$f":"IF(H80>2,'Well Field Dvlpmnt A2 10%'!G224,'Well Field Dvlpmnt A2 10%'!G283)","v":12.347},{"$f":"IF(I80>2,'Well Field Dvlpmnt A2 90%'!G224,'Well Field Dvlpmnt A2 90%'!G283)","v":12.347}]
[]
[null,{"$f":"IF('Input A1'!A315=0,\"GETEM Estimates used for Injection interval\", \" \")","v":" "},null,null,{"$f":"IF(AND('Input A1'!A315=1,'Input A1'!A316=1,'Input A1'!E317<=D74-2*0.25),\" \",IF(AND('Input A1'!A315=1,'Input A1'!A316=0,'Input A1'!I317<D74-2*0.25),\" \",IF('Input A1'!A315=0,\" \",\"This hole dimension too large\")))","v":" "},{"$f":"INPUT!R318","v":" "}]
[{"$f":"IF(D77=\"Open\",0,1)","v":1},"Injection Interval",null,{"$f":"IF('Input A1'!A315=1,'Input A1'!T316,'Input A1'!W205)","v":"Perforated / Slotted Liner"},null,{"$f":"D77","v":"Perforated / Slotted Liner"}]
[{"$f":"IF(F77=\"Open\",0,1)","v":1},"Production Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F63,'Well Field Dvlpmnt A1'!F65)","v":9.625},null,{"$f":"D78","v":9.625}]
[]
[null,"# of Intervals Injection Well",null,{"$f":"'Well Field Dvlpmnt A2'!G16","v":2},null,{"$f":"D80","v":2},null,{"$f":"'Well Field Dvlpmnt A2 10%'!G16","v":2},{"$f":"'Well Field Dvlpmnt A2 90%'!G16","v":2}]
[]
[null,"INJECTION INTERVAL"]
[{"$f":"'Well Field Dvlpmnt A2'!B18","v":1},"Injection Interval Diameter","inch",{"$f":"IF(A83=1,'Well Field Dvlpmnt A1'!F64,'Well Field Dvlpmnt A1'!F65)","v":8.6809999999999992},null,{"$f":"D83","v":8.6809999999999992},null,{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!I64,'Well Field Dvlpmnt A1'!I65)","v":8.6809999999999992},{"$f":"IF($A83=1,'Well Field Dvlpmnt A1'!K64,'Well Field Dvlpmnt A1'!K65)","v":8.6809999999999992}]
[null,null,"cm",{"$f":"D83*2.54","v":22.04974},null,{"$f":"D84","v":22.04974},null,{"$f":"H83*2.54","v":22.04974},{"$f":"I83*2.54","v":22.04974}]
[null,"Surface Roughness","ft",{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},null,{"$f":"D85","v":1E-3},null,{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},{"$f":"IF($A83=1,0.001,0.02)+0.005*0","v":1E-3},null,null,null,null,"changed from 0.005 to 0.001"]
[null,"Injection Interval Length","meter",{"$f":"D87/3.28083","v":300},null,{"$f":"D86","v":300},null,{"$f":"H87/3.28083","v":300},{"$f":"I87/3.28083","v":300}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F61","v":984.24899999999991},null,{"$f":"D87","v":984.24899999999991},null,{"$f":"'Well Field Dvlpmnt A1'!I61","v":984.24899999999991},{"$f":"'Well Field Dvlpmnt A1'!K61","v":984.24899999999991}]
[]
[null,"INTERMEDIATE LINER"]
[null,"Intermediate Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F69","v":0},null,{"$f":"D90","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!I69","v":0},{"$f":"'Well Field Dvlpmnt A1'!K69","v":0}]
[null,null,"cm",{"$f":"D90*2.54","v":0},null,{"$f":"D91","v":0},null,{"$f":"H90*2.54","v":0},{"$f":"I90*2.54","v":0}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,null,null,1.4999999999999999E-4,1.4999999999999999E-4]
[null,"Intermediate Casing/Liner Length","meter",{"$f":"D94/3.28083","v":0},null,{"$f":"D93","v":0},null,{"$f":"H94/3.28083","v":0},{"$f":"I94/3.28083","v":0}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F67","v":0},null,{"$f":"D94","v":0},null,{"$f":"'Well Field Dvlpmnt A1'!I67","v":0},{"$f":"'Well Field Dvlpmnt A1'!K67","v":0}]
[]
[null,"UPPER INTERVAL"]
[null,"Upper Interval ID","inch",{"$f":"'Well Field Dvlpmnt A1'!F76","v":12.347},null,{"$f":"D97","v":12.347},null,{"$f":"'Well Field Dvlpmnt A1'!I76","v":12.347},{"$f":"'Well Field Dvlpmnt A1'!K76","v":12.347}]
[null,null,"cm",{"$f":"D97*2.54","v":31.36138},null,{"$f":"D98","v":31.36138},null,{"$f":"H97*2.54","v":31.36138},{"$f":"I97*2.54","v":31.36138}]
[null,"Surface Roughness","ft",1.4999999999999999E-4,null,{"$f":"D99","v":1.4999999999999999E-4}]
[null,"Length of Upper Casing/Liner","meter",{"$f":"D101/3.28083","v":1700},null,{"$f":"D100","v":1700},null,{"$f":"H101/3.28083","v":1700},{"$f":"I101/3.28083","v":1700}]
[null,null,"ft",{"$f":"'Well Field Dvlpmnt A1'!F73","v":5577.4110000000001},null,{"$f":"D101","v":5577.4110000000001},null,{"$f":"'Well Field Dvlpmnt A1'!I73","v":5577.4110000000001},{"$f":"'Well Field Dvlpmnt A1'!K73","v":5577.4110000000001}]
[null,null,null,{"$f":"IF(OR(D100<0,D101<0),\"Upper casing length is <0 - decrease intermediate and/or injection zone casing length or reduce # of liners\",\" \")","v":" "}]
[]
[{"$f":"'Input A1'!A322","v":0},"Injection Pump Pressure Used","psi",{"$f":"'GF Pumping A2'!G118","v":269.11397046478714},null,{"$f":"'GF Pumping A2'!M118","v":399.37792364099937},null,{"$f":"'GF Pumping A2 10-90s'!G118","v":269.11397046478714},{"$f":"'GF Pumping A2 10-90s'!M118","v":277.63498800906291}]
[null,null,"bar",{"$f":"D104/14.50377","v":18.554759932402895},null,{"$f":"F104/14.50377","v":27.536145680812602},null,{"$f":"H104/14.50377","v":18.554759932402895},{"$f":"I104/14.50377","v":19.142263563822574}]
[]
[]
[null,"Input for Hydrostatic Pressure Calculation"]
[null,"CT","1/C",{"$f":"0.0009/D111","v":3.7131987748009087E-4}]
[null,"CP","1/bar",4.64E-10]
[null,"T correction",null,{"$f":" 30.796*'Input A1'!C77^-0.552","v":2.423786213945025},null,1.7796611015866632]

{"sheet":"GF Pumping A2","index":32,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[[252,16,252,19]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,"Reference",null,null,"Reference",null,null,"Improved",null,null,"Improved"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1'!D17","v":194.68748326003586},null,"psia",{"$f":"D10*14.50377","v":2823.7024790824103},null,"bar",{"$f":"'Reservoir A1'!J17","v":194.68748326003586},null,"psia",{"$f":"J10*14.50377","v":2823.7024790824103},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1'!D19","v":194.68748326003586},null,"psia",{"$f":"D11*14.50377","v":2823.7024790824103},null,"bar",{"$f":"'Reservoir A1'!J19","v":194.68748326003586},null,"psia",{"$f":"J11*14.50377","v":2823.7024790824103},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!H106","v":49.018651956877363},null,"F",{"$f":"D15*1.8+32","v":120.23357352237926},null,"C",{"$f":"Geofluid!I106","v":49.64026717579344},null,"F",{"$f":"J15*1.8+32","v":121.35248091642819}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!D71","v":1.6894759086775371},null,"psia",{"$f":"D16*14.50377","v":24.503769999999999},null,"bar",{"$f":"'GF Pumping A1'!F71","v":1.6894759086775371},null,"psia",{"$f":"J16*14.50377","v":24.503769999999999}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":986.93039420190553},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":61.612064717950759},null,"kg/m^3",{"$f":"M17*16.01846","v":986.73847346101638},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":61.600083494981185}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":3.5924595141868267E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":3.5540974899897021E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!H52","v":2000},null,"ft",{"$f":"'Summary A1'!H53","v":6561.66},null,"m",{"$f":"'Summary A1'!J52","v":2000},null,"ft",{"$f":"'Summary A1'!J53","v":6561.66}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":0.12208918225532263},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":1.7707534189192806},null,"bar",{"$f":"M21/14.50377","v":0.12540296263118467},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":1.8188157273212973}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!D461","v":6.8794551415420654E-4},null,"F/ft",{"$f":"'Reservoir A2'!D460","v":3.7743556523122865E-4},null,"C/m",{"$f":"'Reservoir A2'!G461","v":2.7705545782535207E-4},null,"F/ft",{"$f":"'Reservoir A2'!G460","v":1.5200416482586229E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.47619047619047616},null,null,{"$f":"G142/G25","v":0.47619047619047616},null,null,{"$f":"M23","v":0.49504950495049505},null,null,{"$f":"M142/M25","v":0.49504950495049505}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!H139","v":84},null,"lb/h",{"$f":"2.20462*D25*3600","v":666677.08799999999},null,"kg/s",{"$f":"'Summary A1'!J139","v":202},null,"lb/h",{"$f":"2.20462*J25*3600","v":1603199.6639999999}]
[{"$f":"'GF Pumping A1'!D80","v":2},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!D97","v":12.347},null,"m",{"$f":"M28/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!F97","v":12.347}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.0289166666666667},null,null,null,null,"ft",{"$f":"M27/12","v":1.0289166666666667}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*G28^2/4","v":0.83147708639904883},null,"sq m",{"$f":"PI()*J27^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*M28^2/4","v":0.83147708639904883}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D100","v":1700},null,"ft",{"$f":"'GF Pumping A1'!D101","v":5577.4110000000001},null,"m",{"$f":"'GF Pumping A1'!F100","v":1700},null,"ft",{"$f":"'GF Pumping A1'!F101","v":5577.4110000000001}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":49.297106093558831},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":120.73479096840589},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":49.756849917947669},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":121.56232985230581}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":0.12355853698309659},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":1.7920646019393267},null,"bar",{"$f":"M33/14.50377","v":0.12603805463497564},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":1.8280269556731206}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":3.5751802382674838E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":3.546987632531951E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":986.84516767889772},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":61.606744198811725},null,"kg/m^3",{"$f":"M35*16.01846","v":986.70181132687821},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":61.597794752234492}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":164.51954904016083},null,"psi",{"$f":"G30*G35/144","v":2386.1536997822132},null,"bar",{"$f":"M36/14.50377","v":164.49564972630819},null,"psi",{"$f":"M30*M35/144","v":2385.8070696309369}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":672.59223444664349},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":659.26567224590133}]
[null,"rho,correction",null,{"$f":"G38","v":1.0021289560219728},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0021289560219728},null,null,{"$f":"M38","v":1.0021569588547403},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0021569588547403}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0032617556263161},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0033153462585416}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":8.4938904659779033E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":2.9995849106841872},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":0.20428181014159005},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":7.2141339434781413}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":1.099572388355013},null,"fps",{"$f":"G40/G29","v":3.6075376697086798},null,"m/s",{"$f":"J40/J29","v":2.6445200673895508},null,"fps",{"$f":"M40/M29","v":8.6762871298366466}]
[null,"Re,w",null,{"$f":"G42","v":638896.85044423037},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":638896.85044423037},null,null,{"$f":"M42","v":1548523.8536514302},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":1548523.8536514302}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.256720720882307E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.256720720882307E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.0806248619623742E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.0806248619623742E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.4535550310394854},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.6322881774448508}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.2644574417078758},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.5266875346623792}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.2732510790119758},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.5294181651611556}]
[null,null,"f",{"$f":"G47","v":1.4611291889453858E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.4611291889453858E-2},null,null,{"$f":"M47","v":1.374574223805688E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.374574223805688E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.4611291889453858E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.4611291889453858E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.374574223805688E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.374574223805688E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":2.8719284932967864E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":2.8720705965971931E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":1.5627851794731064E-2},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":1.5628625062353674E-2}]
[null,null,"m",{"$f":"D49*D30","v":4.882278438604537},null,"ft",{"$f":"G49*G30","v":16.018718138237748},null,"m",{"$f":"J49*J30","v":26.56734805104281},null,"ft",{"$f":"M49*M30","v":87.167265337647066}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.47351771611922616},null,"psid",{"$f":"G50*G35*G38/144","v":6.8677920455185486},null,"bar",{"$f":"M51/14.50377","v":2.5763860318616709},null,"psid",{"$f":"M50*M35*M38/144","v":37.367310437334346}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":166.08576211738043},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2408.8696940251984},null,"bar",{"$f":"M52/14.50377","v":163.96354995136753},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2378.0896168781455}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!D90","v":0},null,"m",{"$f":"M55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!F90","v":0}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0},null,null,null,null,"ft",{"$f":"M54/12","v":0}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":0},null,"sq ft",{"$f":"PI()*G55^2/4","v":0},null,"sq m",{"$f":"PI()*J54^2/4","v":0},null,"sq ft",{"$f":"PI()*M55^2/4","v":0}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D93","v":0},null,"ft",{"$f":"'GF Pumping A1'!D94","v":0},null,"m",{"$f":"'GF Pumping A1'!F93","v":0},null,"ft",{"$f":"'GF Pumping A1'!F94","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":49.575560230240292},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":121.23600841443253},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":49.873432660101905},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":121.77217878818342}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":0.125052326553348},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":1.8137301822946519},null,"bar",{"$f":"M60/14.50377","v":0.12667746185150522},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":1.8373007708780058}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":3.5580551429382058E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":3.5399042242827995E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":986.75873154268663},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":61.601348165971423},null,"kg/m^3",{"$f":"M62*16.01846","v":986.66494008433949},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":61.595492955274068}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":0},null,"psi",{"$f":"G57*G62/144","v":0},null,"bar",{"$f":"M63/14.50377","v":0},null,"psi",{"$f":"M57*M62/144","v":0}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":1328.1301251642635},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":1294.3387683562057}]
[null,"rho,correction",null,{"$f":"G65","v":1.0042891240683638},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0042891240683638},null,null,{"$f":"M65","v":1.0042702855076679},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0042702855076679}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0065842121852},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0065689813141681}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.4763630275583091E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":2.9933951628864088},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":0.20385954951001123},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":7.1992219708793268}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":0},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":0},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":0},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":0}]
[null,"Re,well",null,{"$f":"G69","v":0},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":0},null,null,{"$f":"M69","v":0},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":0},null,null,{"$f":"IF($A26>2,G74,0)","v":0},null,null,{"$f":"IF($A26>2,J74,0)","v":0},null,null,{"$f":"IF($A26>2,M74,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D76*D57","v":0},null,"ft",{"$f":"G76*G57","v":0},null,"m",{"$f":"J76*J57","v":0},null,"ft",{"$f":"M76*M57","v":0}]
[null,null,"bar",{"$f":"G78/14.50377","v":0},null,"psi",{"$f":"G77*G62*G65/144","v":0},null,"bar",{"$f":"M78/14.50377","v":0},null,"psi",{"$f":"M77*M62*M65/144","v":0}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":166.08576211738043},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":2408.8696940251984},null,"bar",{"$f":"M79/14.50377","v":163.96354995136753},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":2378.0896168781455}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!D83","v":8.6809999999999992},null,"m",{"$f":"M82/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!F83","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M81/12","v":0.7234166666666666}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J81^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.41102373530187941}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!D86","v":300},null,"ft",{"$f":"'GF Pumping A1'!D87","v":984.24899999999991},null,"m",{"$f":"'GF Pumping A1'!F86","v":300},null,"ft",{"$f":"'GF Pumping A1'!F87","v":984.24899999999991}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":1E-3},null,null,null,null,"ft",{"$f":"G85","v":1E-3}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":49.624699195537019},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":121.32445855196664},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":49.894006085187947},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":121.80921095333831}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":0.1253184812034677},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":1.8175904281244186},null,"bar",{"$f":"M87/14.50377","v":0.12679074698890211},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":1.8389438324552287}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":3.555048920692057E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":3.5386569458154595E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":986.74335330588406},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":61.600388133808366},null,"kg/m^3",{"$f":"M89*16.01846","v":986.65841174319883},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":61.59508540416487}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":29.029866229183067},null,"psi",{"$f":"G84*G89/144","v":421.04250291883847},null,"bar",{"$f":"M90/14.50377","v":29.027367259016426},null,"psi",{"$f":"M84*M89/144","v":421.00625843030463}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":1441.1337697170761},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":1407.6518816984153}]
[null,"rho,correction",null,{"$f":"G92","v":1.0046705298184206},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0046705298184206},null,null,{"$f":"M92","v":1.0046509720122268},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0046509720122268}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0071721783049283},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.007155619874631}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.4732771758848455E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":2.9923054061779366},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":0.20378365055524875},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":7.1965416283395438}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":2.2189727373982722},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":7.2801280052117088},null,"m/s",{"$f":"J94/J83","v":5.3366643805367078},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":17.508822508885018}]
[null,"Re,w",null,{"$f":"G96","v":910301.66185463627},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":910301.66185463627},null,null,{"$f":"M96","v":2199235.2015890232},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":2199235.2015890232}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.1814719777712035E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.1814719777712035E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":1.020951586873365E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":1.020951586873365E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":7.0950387622125},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":7.1190423142627424}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":7.0757024858189022},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":7.1106762802170707}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":7.0758622821226815},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":7.1107060709758878}]
[null,null,"f",{"$f":"G101","v":1.9972913333949814E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":1.9972913333949814E-2},null,null,{"$f":"M101","v":1.9777644169319524E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":1.9777644169319524E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":1.9972913333949814E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":1.9972913333949814E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":1.9777644169319524E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":1.9777644169319524E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":2.2739158916239493E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":2.2740284052028232E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":0.13023970014695127},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":0.13024614441994695}]
[null,null,"m",{"$f":"D103*D84","v":6.8217476748718475},null,"ft",{"$f":"G103*G84","v":22.382101837924733},null,"m",{"$f":"J103*J84","v":39.071910044085378},null,"ft",{"$f":"M103*M84","v":128.19463739918834}]
[null,null,"bar",{"$f":"G105/14.50377","v":0.66323064217914518},null,"psi",{"$f":"G104*G89*G92/144","v":9.61934469111862},null,"bar",{"$f":"M105/14.50377","v":3.7982866104448028},null,"psi",{"$f":"M104*M89*M92/144","v":55.089475391971014}]
[]
[null,"Bottom hole pressure injection well - no pumping","bar",{"$f":"G107/14.50377","v":194.58798256023249},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":2822.2593438176232},null,"bar",{"$f":"M107/14.50377","v":189.32763607264945},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":2745.9644882414109}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!H162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!H161","v":0.4},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":10.944229807684799},null,"psi/1000 lb/h",{"$f":"'Summary A1'!J161","v":0.2}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!H163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!J163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":1838.6306076910462},null,"psi",{"$f":"G109*G25*G110/1000","v":266.67083520000006},null,"kPa",{"$f":"J109*J25*J110","v":2210.7344211523296},null,"psi",{"$f":"M109*M25*M110/1000","v":320.6399328}]
[null,null,"bar",{"$f":"D111/100","v":18.386306076910461},null,"psi",{"$f":"G111","v":266.67083520000006},null,"bar",{"$f":"J111/100","v":22.107344211523294},null,"psi",{"$f":"M111","v":320.6399328}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":-9.9500699803371617E-2},null,"psi",{"$f":"G107-G11","v":-1.4431352647870881},null,null,{"$f":"J107-J11","v":-5.3598471873864071},null,null,{"$f":"M107-M11","v":-77.737990840999373}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":18.386306076910461},null,"psi",{"$f":"$A116*G112","v":266.67083520000006},null,"bar",{"$f":"$A116*J112","v":22.107344211523294},null,"psi",{"$f":"$A116*M112","v":320.6399328}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!W323)","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":18.554759932402895},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":269.11397046478714},null,"bar",{"$f":"M118/14.50377","v":27.536145680812602},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":399.37792364099937}]
[null,null,"m",{"$f":"G119/3.28083","v":191.71197684798892},null,"ft",{"$f":"G118*144/G17","v":628.9744050021875},null,"m",{"$f":"M119/3.28083","v":284.56502322265925},null,"ft",{"$f":"M118*144/M17","v":933.60946513959709}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":986.92991113595269},null,"lb/cft",{"$f":"'GF Pumping A2'!G17","v":61.612064717950759},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":986.73799048900162},null,"lb/cft",{"$f":"'GF Pumping A2'!M17","v":61.600083494981185}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":901.52825031364796},null,"lb/h",{"$f":"'Summary A1'!H145","v":7155097.9603433078},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":2295.5893864760446},null,"lb/h",{"$f":"'Summary A1'!J145","v":18219248.183566142}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!W286","v":0.85}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":3367.2828150686846},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":10106.751367739014}]
[null,null,"kW",{"$f":"G124","v":2510.9827951967181},null,"kW",{"$f":"G123*0.7457","v":2510.9827951967181},null,"kW",{"$f":"M124","v":7536.6044949229836},null,"kW",{"$f":"M123*0.7457","v":7536.6044949229836}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":213.14274249263539},null,"psia",{"$f":"(G107+G118)","v":3091.3733142824103},null,"bar",{"$f":"(J107+J118)","v":216.86378175346206},null,"psia",{"$f":"(M107+M118)","v":3145.3424118824105}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Reservoir Depth","m",{"$f":"'Summary A1'!H52","v":2000},null,"ft",{"$f":"'Summary A1'!H53","v":6561.66},null,"m",{"$f":"D130","v":2000},null,"ft",{"$f":"G130","v":6561.66}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1'!D75","v":186.00104991966217},null,"psia",{"$f":"'Reservoir A1'!G75","v":2697.7163670824102},null,"bar",{"$f":"'Reservoir A1'!J75","v":183.81220442186034},null,"psia",{"$f":"'Reservoir A1'!M75","v":2665.9698390824105}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!H50-'Summary A1'!H56","v":98.624108971691584},null,"F",{"$f":"D133*1.8+32","v":209.52339614904486},null,"C",{"$f":"'Summary A1'!J50-'Summary A1'!J56","v":99.44588908434929},null,"F",{"$f":"J133*1.8+32","v":211.00260035182873}]
[null,null,"K",{"$f":"D133+273","v":371.62410897169161},null,null,null,null,"K",{"$f":"J133+273","v":372.44588908434929}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":0.96588047685835909},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":14.008908283843962},null,"bar",{"$f":"M135/14.50377","v":0.99477794213375725},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":14.428030473781323}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"'Input A1'!G294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":4.4473795433876848},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":64.7},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":4.4473795433876848},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":64.7}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":181.55367037627448},null,"psia",{"$f":"G131-G137","v":2633.0163670824104},null,"bar",{"$f":"J131-J137","v":179.36482487847266},null,"psia",{"$f":"M131-M137","v":2601.2698390824107}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!D11/'Resource A1'!D9","v":6.8794551415420654E-4},null,"F/ft",{"$f":"'Resource A1'!D12/'Resource A1'!D10","v":3.7743556523122865E-4},null,"C/m",{"$f":"'Resource A1'!E11/'Resource A1'!E9","v":2.7705545782535207E-4},null,"F/ft",{"$f":"'Resource A1'!E12/'Resource A1'!E10","v":1.5200416482586229E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!H134","v":40},null,"lb/h",{"$f":"'Summary A1'!H135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!J134","v":100},null,"lb/h",{"$f":"'Summary A1'!J135","v":793663.2}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!D35","v":8.6809999999999992},null,"m",{"$f":"M145/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!F35","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M144/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J144^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.41102373530187941}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D38","v":300},null,"ft",{"$f":"3.28083*D147","v":984.24900000000002},null,"m",{"$f":"'GF Pumping A1'!F38","v":300},null,"ft",{"$f":"G147","v":984.24900000000002}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":1E-3},null,null,null,null,"ft",{"$f":"G148","v":1E-3}]
[null,"T,r","C",{"$f":"'Summary A1'!H50","v":100},null,"F",{"$f":"D149*1.8+32","v":212},null,"C",{"$f":"'Summary A1'!H50","v":100},null,"F",{"$f":"J149*1.8+32","v":212}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":99.896808172876874},null,"F",{"$f":"G149-0.5*G141*G147","v":211.81425471117836},null,"C",{"$f":"J149-0.5*J141*J147","v":99.958441681326192},null,"F",{"$f":"M149-0.5*M141*M147","v":211.92519502638714}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":1.0146633302602763},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":14.716443569529087},null,"bar",{"$f":"M151/14.50377","v":1.0146633302602763},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":14.716443569529087}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":958.42273042704903},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":59.832418318601391},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":958.37811313984014},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":59.829632950404488}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":169.41846010117911},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":167.26189226145615}]
[null,"rho,correction",null,{"$f":"G154","v":1.0061125253254617},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0061125253254617},null,null,{"$f":"M154","v":1.0060527234000629},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0060527234000629}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0153604078967955},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0152085659283949}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":964.28111363928247},null,"lb/cft",{"$f":"G152*G154","v":60.198145490857463},null,"kg/m^3",{"$f":"J152*J154","v":964.17891077134982},null,"lb/cft",{"$f":"M152*M154","v":60.191765169780574}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":4.1481679392263993E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":1.4649089150660459},null,"m^3/s",{"$f":"J$142/J156","v":0.10371519111530796},null,"cfs",{"$f":"(M$142/M156)/3600","v":3.6626604881606544}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.0863177701172897},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":3.5640494434953562},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":2.7160822992301878},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":8.9110680809481391}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":2.8332625242249521E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":1.9038679925984626E-4},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":2.8310600623537418E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":1.9023880038485097E-4}]
[null,"Re,w",null,{"$f":"G160","v":810274.09493411495},null,null,{"$f":"G145*G158*G152/G159","v":810274.09493411495},null,null,{"$f":"M160","v":2027381.6515913124},null,null,{"$f":"M145*M158*M152/M159","v":2027381.6515913124}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":1.2054496958683119E-2},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":1.2054496958683119E-2},null,null,{"$f":"IF($A143>0,(0.79*LN(J160)-1.64)^-2,0)","v":1.0343436353033456E-2},null,null,{"$f":"IF($A143>0,(0.79*LN(M160)-1.64)^-2,0)","v":1.0343436353033456E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":7.0900662754630508},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":7.1175865065188608}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":7.0685406235950419},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":7.1085357281526749}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":7.0687388366478139},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":7.1085706032179932}]
[null,null,"f",{"$f":"G165","v":2.0013191425917193E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":2.0013191425917193E-2},null,null,{"$f":"M165","v":1.9789528815478158E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":1.9789528815478158E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":2.0013191425917193E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":2.0013191425917193E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":1.9789528815478158E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":1.9789528815478158E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":5.4608363704448069E-3},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":5.4611012271397214E-3},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":3.3755951226756876E-2},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":3.3757588428289596E-2}]
[null,null,"m",{"$f":"D167*D147","v":1.638250911133442},null,"ft",{"$f":"G167*G147","v":5.3750834217110439},null,"m",{"$f":"J167*J147","v":10.126785368027063},null,"ft",{"$f":"M167*M147","v":33.225872652955609}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.15398498295864271},null,"psid",{"$f":"G168*G152/144","v":2.2333627762860733},null,"bar",{"$f":"M169/14.50377","v":0.95180797307030462},null,"psid",{"$f":"M168*M152/144","v":13.804803925577891}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":157.47801554299471},null,"psi",{"$f":"G131-G169-G156*G147/144","v":2284.0249174920204},null,"bar",{"$f":"M170/14.50377","v":154.49435272595053},null,"psi",{"$f":"M131-M169-M156*M147/144","v":2240.7505582360595}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!D42","v":0},null,"m",{"$f":"M173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!F42","v":0}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0},null,null,null,null,"ft",{"$f":"M172/12","v":0}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":0},null,"sq ft",{"$f":"PI()*G173^2/4","v":0},null,"sq m",{"$f":"PI()*J172^2/4","v":0},null,"sq ft",{"$f":"PI()*M173^2/4","v":0}]
[null,"Length","m",{"$f":"'GF Pumping A1'!D45","v":0},null,"ft",{"$f":"3.28083*D175","v":0},null,"m",{"$f":"'GF Pumping A1'!F45","v":0},null,"ft",{"$f":"G175","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":99.793616345753733},null,"F",{"$f":"G149-G147*G141","v":211.62850942235673},null,"C",{"$f":"J149-J147*J141","v":99.916883362652399},null,"F",{"$f":"M149-M147*M141","v":211.85039005277432}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":99.793616345753733},null,"F",{"$f":"G177-0.5*G141*G175","v":211.62850942235673},null,"C",{"$f":"J177-0.5*J141*J175","v":99.916883362652399},null,"F",{"$f":"M177-0.5*M141*M175","v":211.85039005277432}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":1.0072188105602278},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":14.608469968039113},null,"bar",{"$f":"M179/14.50377","v":1.0116597595986212},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":14.672880471473693}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":958.49739518258684},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":59.837079490279784},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":958.40819956018288},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":59.831511185582457}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":156.34935913816332},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":152.71374714681406}]
[null,"rho,correction",null,{"$f":"G182","v":1.0056129116870198},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.0056129116870198},null,null,{"$f":"M182","v":1.0055151787240628},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0055151787240628}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0141073382220742},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0138588477924291}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":963.87735641398524},null,"lb/cft",{"$f":"G180*G182","v":60.172939733067906},null,"kg/m^3",{"$f":"J180*J182","v":963.69399207136451},null,"lb/cft",{"$f":"M180*M182","v":60.161492663101711}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":4.1499055594392452E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":1.4655225486937318},null,"m^3/s",{"$f":"J$142/J184","v":0.10376737929543374},null,"cfs",{"$f":"(M$142/M184)/3600","v":3.6645034928665239}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":{"$error":"#DIV/0!"}},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":{"$error":"#DIV/0!"}}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":2.8327454618076053E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":1.9035205420610889E-4},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":2.8284937391315549E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":1.9006635111127999E-4}]
[null,"Re,w",null,{"$f":"G188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G173*G186*G184/G187","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M173*M186*M184/M187","v":{"$error":"#DIV/0!"}}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,G193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,J193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,M193,0)","v":{"$error":"#DIV/0!"}}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":{"$error":"#DIV/0!"}},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":{"$error":"#DIV/0!"}}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":{"$error":"#DIV/0!"}},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":157.47801554299471},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2284.0249174920204},null,"bar",{"$f":"M198/14.50377","v":154.49435272595053},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2240.7505582360595}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!D49","v":12.347},null,"m",{"$f":"M201/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!F49","v":12.347}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.0289166666666667},null,null,null,null,"ft",{"$f":"M200/12","v":1.0289166666666667}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*G201^2/4","v":0.83147708639904883},null,"sq m",{"$f":"PI()*J200^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*M201^2/4","v":0.83147708639904883}]
[null,"T*","C",{"$f":"D177-D175*D141","v":99.793616345753733},null,"F",{"$f":"G177-G175*G141","v":211.62850942235673},null,"C",{"$f":"J177-J175*J141","v":99.916883362652399},null,"F",{"$f":"M177-M175*M141","v":211.85039005277432}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1700},null,"ft",{"$f":"G20-G147-G175","v":5577.4110000000001},null,"m",{"$f":"J20-J147-J175","v":1700},null,"ft",{"$f":"M20-M147-M175","v":5577.4110000000001}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":99.208862658722651},null,"F",{"$f":"G203-0.5*G141*G204","v":210.57595278570079},null,"C",{"$f":"J203-0.5*J141*J204","v":99.681386223500851},null,"F",{"$f":"M203-0.5*M141*M204","v":211.42649520230154}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":0.98637068773744774},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":14.306093589685762},null,"bar",{"$f":"M207/14.50377","v":1.0031895090301228},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":14.550029905385824}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":958.91961467253043},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":59.863437810405728},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":958.5785467864664},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":59.842145622954234}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":80.326994810754258},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":77.501579131003211}]
[null,"rho,correction",null,{"$f":"G210","v":1.0028030649080759},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0028030649080759},null,null,{"$f":"M210","v":1.0027672142232393},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0027672142232393}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.0070520452725575},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0069563442939948}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":961.6075285940849},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":60.031238912208863},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":961.23113897522614},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":60.007741659471236}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":4.1597012097525761E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":1.4689818434192834},null,"m^3/s",{"$f":"J$142/J212","v":0.104033250635857},null,"cfs",{"$f":"(M$142/M212)/3600","v":3.6738926329050359}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.53849206230896263},null,"fps",{"$f":"G213/G202","v":1.7667135600586814},null,"m/s",{"$f":"J213/J202","v":1.3467572995931609},null,"fps",{"$f":"M213/M202","v":4.418513381788892}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":2.8299125028233589E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":1.9016168780383117E-4},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":2.8159944236917216E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":1.8922643435835573E-4}]
[null,"Re,w",null,{"$f":"G216","v":573852.96174640453},null,null,{"$f":"G201*G214*G212/G215","v":573852.96174640453},null,null,{"$f":"M216","v":1441723.0886233337},null,null,{"$f":"M201*M214*M212/M215","v":1441723.0886233337}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.2809659636297347E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.2809659636297347E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.0934212646374616E-2},null,null,{"$f":"0.0056+0.5*M216^(-0.32)","v":1.0947217027828131E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.4229304918585175},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.6220234941531775}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.2227205903509724},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.5106124090832846}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.2326061736516536},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.5136504952243168}]
[null,null,"f",{"$f":"G221","v":1.4756195353513793E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.4756195353513793E-2},null,null,{"$f":"M221","v":1.3796743588180947E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.3796743588180947E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.4756195353513793E-2},null,null,{"$f":"G221","v":1.4756195353513793E-2},null,null,{"$f":"J221","v":1.3796743588180947E-2},null,null,{"$f":"M221","v":1.3796743588180947E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":6.9561728081870839E-4},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":6.9565101903780642E-4},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":4.0681094025786305E-3},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":4.0683067104519714E-3}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":157.47801554299471},null,"psi",{"$f":"G198","v":2284.0249174920204},null,"bar",{"$f":"J198","v":154.49435272595053},null,"psi",{"$f":"M198","v":2240.7505582360595}]
[null,"P, pump suction","bar",{"$f":"D137","v":4.4473795433876848},null,"psi",{"$f":"G137","v":64.7},null,"bar",{"$f":"J137","v":4.4473795433876848},null,"psi",{"$f":"M137","v":64.7}]
[null,"P,available","bar",{"$f":"D226-D227","v":153.03063599960703},null,"psi",{"$f":"G226-G227","v":2219.3249174920206},null,"bar",{"$f":"J226-J227","v":150.04697318256285},null,"psi",{"$f":"M226-M227","v":2176.0505582360597}]
[null,null,"Pa",{"$f":"D228*100000","v":15303063.599960703},null,null,null,null,"Pa",{"$f":"J228*100000","v":15004697.318256285}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1560422.5145264303},null,"psf",{"$f":"G228*144","v":319582.78811885096},null,"kg/m^2",{"$f":"J229/J12","v":1529998.7068681845},null,"psf",{"$f":"M228*144","v":313351.28038599261}]
[null,"Tavg","C",{"$f":"D206","v":99.208862658722651},null,"F",{"$f":"G206","v":210.57595278570079},null,"C",{"$f":"J206","v":99.681386223500851},null,"F",{"$f":"M206","v":211.42649520230154}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":961.6075285940849},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":60.031238912208863},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":961.23113897522614},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":60.007741659471236}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1621.5948459528558},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":5319.9072743103889},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1585.2583849004195},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":5200.6895767001461}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":156.51213506613635},null,"psi",{"$f":"G226-G135","v":2270.0160092081765},null,"bar",{"$f":"M236/14.50377","v":153.49957478381677},null,"psi",{"$f":"M226-M135","v":2226.3225277622782}]
[null,"head available","m",{"$f":"G237/3.28083","v":1658.549225930117},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":5441.4180569083055},null,"m",{"$f":"M237/3.28083","v":1621.7962947332207},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":5320.8379376495923}]
[{"$f":"IF(G238<0,0,1)","v":0},"depth to flashing","m",{"$f":"D249-D253-D237","v":-36.954379977261169},null,"ft",{"$f":"G249-G253-G237","v":-121.51078259791666},null,"m",{"$f":"J249-J253-J237","v":-36.537909832801233},null,"ft",{"$f":"M249-M253-M237","v":-120.14836094944621}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.83142875904262115},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.83032925546457381}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":-36.219961593787957},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":-86.486223454899573}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":1},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$I$121*(M238)^Geofluid!$I$122,1)","v":1}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0},null,null,null,null,null,{"$f":"M242/(M243)^2","v":0}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":4.4609091291436647},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":64.7},null,null,{"$f":"M245/14.50377","v":4.4609091291436647},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":64.7}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":15.7},null,null,null,null,null,{"$f":"G246","v":15.7}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1700},null,"ft",{"$f":"G20-G147-G175","v":5577.4110000000001},null,"m",{"$f":"J20-J147-J175","v":1700},null,"ft",{"$f":"M20-M147-M175","v":5577.4110000000001}]
[null,"pump setting ","m",{"$f":"D249-D233","v":78.405154047144151},null,"ft",{"$f":"G249-G233","v":257.5037256896112},null,"m",{"$f":"J249-J233","v":114.74161509958049},null,"ft",{"$f":"M249-M233","v":376.721423299854}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":78.405154047144151},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":257.5037256896112},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":114.74161509958049},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":376.721423299854}]
[null,"inputted pump depth","m",{"$f":"'Input A1'!C292","v":0},null,"ft",{"$f":"'Input A1'!E292","v":0},null,"m",{"$f":"'Input A1'!G292","v":0},null,"ft",{"$f":"'Input A1'!I292","v":0}]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":78.405154047144151},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":257.5037256896112},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":114.74161509958049},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":376.721423299854},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":40},null,"lb/h",{"$f":"G142","v":317465.27999999997},null,"kg/s",{"$f":"J142","v":100},null,"lb/h",{"$f":"M142","v":793663.2}]
[null,"Inside Diameter, casing","m",{"$f":"('Input A1'!C296-2.54*'Well Field Dvlpmnt A2'!O12)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!G296-'Well Field Dvlpmnt A2'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!I296-'Well Field Dvlpmnt A2'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":1.089344661547847},null,"fps",{"$f":"G213/G259","v":3.5739586725822021},null,"m/s",{"$f":"J213/J259","v":2.7244280415607269},null,"fps",{"$f":"M213/M259","v":8.9383953221259063}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":60.031238912208863},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":60.007741659471236}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":1.9150271663532974E-4},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":1.9054275858527747E-4}]
[null,"Re,casing",null,{"$f":"G263","v":810476.45645994379},null,null,{"$f":"G260*G258*G261/G262","v":810476.45645994379},null,null,{"$f":"M263","v":2036399.1307440738},null,null,{"$f":"M260*M258*M261/M262","v":2036399.1307440738}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":1.2053974792935322E-2},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":1.2053974792935322E-2},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":1.033606397318468E-2},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":1.033606397318468E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.5138173821682006},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.6663409942021712}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.3490522884255061},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.5810802652492466}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.3557019621528585},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.5828641228680596}]
[null,null,"f",{"$f":"G269","v":1.4323888579874912E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.4323888579874912E-2},null,null,{"$f":"M269","v":1.3574980840787194E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.3574980840787194E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.4323888579874912E-2},null,null,{"$f":"G269","v":1.4323888579874912E-2},null,null,{"$f":"J269","v":1.3574980840787194E-2},null,null,{"$f":"M269","v":1.3574980840787194E-2}]
[null,"Casing length","m",{"$f":"D253","v":78.405154047144151},null,"ft",{"$f":"G253","v":257.5037256896112},null,"m",{"$f":"J253","v":114.74161509958049},null,"ft",{"$f":"M253","v":376.721423299854}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":0.30815308622791004},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":1.0120918794824316},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":2.6732601444735349},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":8.7771818665253196}]
[]
[{"$f":"'Input A1'!A288","v":1},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":78.713307133372055},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":258.51581756909366},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":117.41487524405402},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":385.49860516637932}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":3148.5322853348821},null,"ft-lb/h",{"$f":"G256*G275","v":82069796.409001231},null,"kg-m/s",{"$f":"J256*J275","v":11741.487524405402},null,"ft-lb/h",{"$f":"M256*M275","v":305956056.57188511}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":1367829.9401500204},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":5099267.6095314184}]
[null,null,"hp",{"$f":"D276*0.013150932","v":41.406133984243631},null,"hp",{"$f":"G277/33000","v":41.449392125758195},null,"hp",{"$f":"J276*0.013150932","v":154.41150401230379},null,"hp",{"$f":"M277/33000","v":154.52326089489148}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!T286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.85},null,null,{"$f":"'Input A1'!W286","v":0.85}]
[null,"Pump power","hp",{"$f":"D278/D279","v":61.342420717397971},null,"hp",{"$f":"G278/G279","v":61.406506852975099},null,"hp",{"$f":"J278/J279","v":181.66059295565154},null,"hp",{"$f":"M278/M279","v":181.79207164104881}]
[null,null,"kW",{"$f":"D280*0.7457","v":45.74304312896367},null,"kW",{"$f":"G280*0.7457","v":45.790832160263534},null,"kW",{"$f":"J280*0.7457","v":135.46430416702935},null,"kW",{"$f":"M280*0.7457","v":135.56234782273009}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":45.74304312896367},null,"KW",{"$f":"IF(G281>0,G281,0)","v":45.790832160263534},null,"KW",{"$f":"IF(J281>0,J281,0)","v":135.46430416702935},null,"KW",{"$f":"IF(M281>0,M281,0)","v":135.56234782273009}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!H112","v":21.46495834080114},null,null,null,null,null,{"$f":"'Summary A1'!J112","v":22.728607786891533}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":982.89830471067376},null,null,null,null,"kW",{"$f":"M282*M283","v":3081.1434343330016}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":258.51581756909366},null,"production pump",null,null,"ft",{"$f":"M275","v":385.49860516637932}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":258.51581756909366},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":385.49860516637932}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":1.3056354422681497E-4},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":1.9469626523554512E-4}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":1.9342747292861476E-4},null,null,null,null,"hp",{"$f":"M290/M279","v":2.2905442968887662E-4}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":1.4423886656286802E-4},null,null,null,null,"kW",{"$f":"M291*0.7457","v":1.7080588821899529E-4}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0.14423886656286802},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0.17080588821899528}]
[]
[{"$f":"'Input A1'!A75","v":1},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":269.11397046478714},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":399.37792364099937}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":61.612064717950759},null,null,null,null,"lb/cft",{"$f":"M120","v":61.600083494981185}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":628.9744050021875},null,null,null,null,"ft",{"$f":"M295*144/M296","v":933.60946513959709}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":628.9744050021875},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":933.60946513959709}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":3.1766384091019568E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":4.7151993188868541E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":4.706130976447343E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":5.547293316337476E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":3.5093618691367837E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":4.1366166259928562E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!T282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!W282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.01}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.36848299625936232},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.41779827922527846}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":3367.2828150686842},null,null,null,null,"hp",{"$f":"M301*M121","v":10106.751367739016}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":1291306.6215318225},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!F59*(M305)^0.5)*1.4","v":2237151.3787479904}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.51272186282223031},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.58860416744427368}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":3.8114039603660865},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":22.825467976811197}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":16.487136736637169},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":92.45678582930536}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1","index":33,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,null,"REFERENCE BINARY CASE",null,null,null,null,null,null,null,null,"IMPROVED BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H295/1000","v":13.493881099907391},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J295/1000","v":35.617747929255991},"MW"]
[null,"# units",{"$f":"'Summary A1'!H297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!J297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!V356","v":0.7}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!W40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":0.98008077481747802},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":8585.5075874011072},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":362697.80008634267},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":1.1419916753823478},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":10003.847076349366},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":422616.05269752484}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.81410464083889844},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":1628.209281677797},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":82541.131347151604},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.0709581384687992},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":2141.9162769375985},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":108583.21146967525}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.81410464083889844},2000,1628.209281677797,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},82541.131347151604,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.0709581384687992},2000,{"$f":"M19*L19","v":2141.9162769375985},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":108583.21146967525}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.81410464083889844},2000,1628.209281677797,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},60186.241607298041,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":1.0709581384687992},2000,{"$f":"M20*L20","v":2141.9162769375985},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":79175.258363304863}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.40705232041944922},2000,814.10464083889849,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},68784.276122626339,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.53547906923439959},2000,{"$f":"M22*L22","v":1070.9581384687992},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":90486.009558062695}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.40705232041944922},2000,814.10464083889849,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},51588.207091969751,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.53547906923439959},2000,{"$f":"M23*L23","v":1070.9581384687992},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":67864.507168547032}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.40705232041944922},2000,814.10464083889849,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},20635.282836787901,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.53547906923439959},2000,{"$f":"M24*L24","v":1070.9581384687992},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":27145.802867418814}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":15912.449354951195},null,null,{"$f":"SUM(H16:H24)","v":728974.07043932797},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":19642.470322568559},null,null,{"$f":"SUM(Q16:Q24)","v":904454.05359420879}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":7.956224677475598},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":9.8212351612842799},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":728974.07043932797},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":904454.05359420879},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":90674.450021585668},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":105654.01317438121},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":638299.62041774229},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":798800.04041982756},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!H296/1000","v":10},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J296/1000","v":25},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":72897.407043932792},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":36178.16214376835},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H304","v":95306407.954843178},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!J304","v":167518808.1936903}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":1715515.3431871771},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":2512782.122905354}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":638299.62041774229},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":798800.04041982756}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":2353814.9636049196},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":3311582.1633251817}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!H112","v":21.46495834080114},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!J112","v":22.728607786891533}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":147.93958966303444},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":77.793687365507481}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":2219093.8449455164},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":777936.87365507474}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":44.208375574310395},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":19.16857668048775}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":663125.63361465593},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":191685.76680487746}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":661.56559415546826},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1653.9139853886707},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W360","v":0},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A53=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"H53","v":"Yes"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!A138","v":340718.95049253845},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!B138","v":180388.59587689253},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":685.14734117189084},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":362.74109985405772},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":352911173.66954696},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":186843587.64162686},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":1083.0460196497024},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":573.40265480462506},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!J196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":2166092.0392994047},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":1146805.3096092502},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!J204","v":"Yes"}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!A206","v":1},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!H112,0),0)","v":21.46495834080114},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!J112,0),0)","v":22.728607786891533}]
[{"$f":"'Summary A1'!B206","v":1},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":6},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T375*A65","v":147132.2099974567},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W375*A65","v":238080.46049829226},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":1052728.9193951376},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":901872.90139803465},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":28362.330536571309},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":75080.076612886434}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!W376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!W377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":1081091.2499317089},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":976952.97801092104}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!W379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":1081091.2499317089},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":976952.97801092104}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":2219093.8449455164},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":777936.87365507474}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":3910308.9228457697},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":2315444.0544250486}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":90674.450021585668},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":105654.01317438121}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":6220077.2178128716},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":3199034.9412545045}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Binary'!O46","v":305708147.62494308},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary'!S46","v":291073090.56055313}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":2292811.1071870732},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":2183048.1792041482}]
[]
[null,null,null,null,null,null,"Total AnnualO&M",{"$f":"H38+H81+H86","v":10866703.288604865},null,null,null,null,null,null,null,"Total AnnualO&M",{"$f":"Q38+Q81+Q86","v":8693665.2837838344}]

{"sheet":"Binary B1","index":34,"n_rows":151,"n_cols":5,"rows_kept":151,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":1},null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,"REFERENCE PLANT PERFORMANCE"]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!H278","v":209.52339614904486}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,{"$f":"IF(A12=1,'Input A1'!T394,0)","v":0}]
[null,"Inputted Power Sales","kW",{"$f":"IF(A12=1,0,'Input A1'!T393*1000)","v":10000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",{"$f":"'Summary A1'!H135*D13","v":0}]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!H297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":13493.88109990739}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":13493.88109990739}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!T429","v":2.6474727639486741}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A21=1,0,'Input A1'!T432)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A21=0,0,'Input A1'!T433)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!H287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!H286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!H$58+'Summary A1'!H$83+'Summary A1'!H$106+'Summary A1'!H$158+'Summary A1'!H$286+'Summary A1'!H$287","v":206656096.7215057},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":6814379.0098507684}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.51272186282223031}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":6814379.0098507684}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":3493.8810999073912}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":6814379.0098507684}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!H290","v":1.9802070123192195},{"$f":"D41-D33","v":1.4674851494969892}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":13493.88109990739},{"$f":"E41*D40/1000","v":10000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E40","v":2381.9667717209386},{"$f":"D43*D42/E42","v":3214.1976401532593}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":6306.1921527619343},{"$f":"E43*D20","v":8509.5007102538548}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":85095007.102538556},{"$f":"E44*E42","v":85095007.102538541}]
[null,"Indirect Cost",null,{"$f":"IF(A21=0,D23,D24*D45)+D25*0","v":10211400.852304626},{"$f":"IF(A21=0,D23,D24*E45)+D25*0","v":10211400.852304624}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":95306407.954843178},{"$f":"E45+E46","v":95306407.954843163}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":206656096.7215057},{"$f":"D27","v":206656096.7215057}]
[null,"Total Project Cost",null,{"$f":"D47+D48","v":301962504.67634887},{"$f":"E47+E48","v":301962504.67634887}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":22377.735689283734},{"$f":"E49/E42","v":30196.250467634887}]
[]
[]
[null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":95306407.954843178}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.965169495622515}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":7062.9352110933651},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":9530.640795484318}]
[null,"Total Project Cost",null,{"$f":"D49","v":301962504.67634887}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":22377.735689283734}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":30196.250467634887}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!H52","v":6.0530940369216273}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.32713964135377571}]
[null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,null,"IMPROVED PLANT PERFORMANCE"]
[]
[{"$f":"'Input A1'!A396","v":1},"Apply Performance Improvement to ","Power ",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!V408","v":1},"varying power or flow rate","or Flow"]
[null,"Performance Change",null,{"$f":"'Input A1'!V408","v":1}]
[null,"Improved Plant Performance","w-h/lb",{"$f":"'Summary A1'!J290","v":1.974501090610161}]
[null,"Cost Change",null,{"$f":"'Input A1'!V447","v":1}]
[null,"#Units (Modules) - Improved Scenario",null,{"$f":"'Summary A1'!J297","v":1}]
[null,"Total GF pumping -Improved Scenario","w-h/lb",{"$f":"'Summary A1'!J237","v":0.58860416744427368}]
[null,"Reference Power Sales","kW",{"$f":"'Input A1'!W$393*1000","v":25000}]
[null,"Reference GF flow","lb/h",{"$f":"D35","v":6814379.0098507684}]
[null,"Installation Multiplier",null,{"$f":"'Input A1'!W429","v":2.0940653491821908}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,{"$f":"IF(A79=0,'Input A1'!W432,0)","v":0}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IF(A79=1,'Input A1'!W433,0)","v":0.12}]
[null,"Permitting",null,{"$f":"'Summary A1'!J287","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!J286","v":0}]
[null,"Well Field Development Costs",null,{"$f":"'Summary A1'!J$58+'Summary A1'!J$83+'Summary A1'!J$106+'Summary A1'!J$158+'Summary A1'!J$286+'Summary A1'!J$287","v":106623390.00611514},"cost exclusive of contingency"]
[]
[null,null,null,"Fixed Flow ","Fixed Plant"]
[null,null,null,"Rate","Output"]
[null,"GF flow rate","lb/h",{"$f":"IF(A12=1,D13*'Summary A1'!J203,'Binary B1'!D77)","v":6814379.0098507684},{"$f":"D76*1000/D93","v":18038859.587689251}]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A70=1,IF(A12=0,E89,D89),IF(A69=1,D89,E89))","v":18038859.587689251}]
[]
[null,"Improved Plant Performance","w-h/lb",{"$f":"D72","v":1.974501090610161}]
[null,"Power Sales","w-h/lb",{"$f":"D92-D75","v":1.3858969231658873}]
[null,"Plant Net Output","kW",{"$f":"D90*D92/(1000)","v":35617.747929255987}]
[null,"Power Sales","kW",{"$f":"D90*D93/(1000)","v":25000}]
[]
[null,null,"Improved Scenario Plant Costs Based on Improved Performance"]
[null,null,null,"Plant","Power Sales"]
[null,"Net Output","kW",{"$f":"D94","v":35617.747929255987},{"$f":"D95","v":25000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2'!E85","v":2005.3439188049431},{"$f":"D100*D99/E99","v":2857.0333684584339}]
[null,"Direct Plant Cost","$/kW",{"$f":"D100*D78","v":4199.3212135626563},{"$f":"E100*D78","v":5982.8145783460814}]
[null,"Direct Plant Cost",null,{"$f":"D101*D99","v":149570364.45865205},{"$f":"E101*E99","v":149570364.45865202}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D102)+D83*0","v":17948443.735038247},{"$f":"IF(A79=0,D81,D82*E102)+D83*0","v":17948443.735038243}]
[null,"Plant Capital Cost",null,{"$f":"D102+D103","v":167518808.1936903},{"$f":"E102+E103","v":167518808.19369027}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":106623390.00611514},{"$f":"D85","v":106623390.00611514}]
[null,"Total Project Cost",null,{"$f":"D104+D105","v":274142198.19980544},{"$f":"E104+E105","v":274142198.19980538}]
[null,"Total Project Cost","$/kW",{"$f":"D106/D99","v":7696.7864095255827},{"$f":"E106/E99","v":10965.687927992216}]
[]
[null,null,"Improved Scenario Plant Costs Based on Reference Plant Costs"]
[null,null,null,"Plant","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D90","v":18038859.587689251}]
[null,"Improved brine effectiveness","w-h/lb",{"$f":"D92","v":1.974501090610161},{"$f":"D112-D75","v":1.3858969231658873}]
[null,"Net Output","kW",{"$f":"D111*D112/1000","v":35617.747929255987},{"$f":"D113-D111*D75/1000","v":25000}]
[null,"Equipment Cost","$/kW",{"$f":"D130","v":2005.3439188049431},{"$f":"D114*D113/E113","v":2857.0333684584339}]
[null,"Direct Plant Cost","$/kW",{"$f":"D114*D20","v":5309.0934073861881},{"$f":"E114*D20","v":7563.9180286862411}]
[null,"Direct Plant Cost",null,{"$f":"D115*D113","v":189097950.71715602},{"$f":"E115*E113","v":189097950.71715602}]
[null,"Indirect Cost",null,{"$f":"IF(A79=0,D81,D82*D116)","v":22691754.086058721},{"$f":"IF(A79=0,D81,D82*E116)","v":22691754.086058721}]
[null,"Plant Capital Cost",null,{"$f":"D116+D117","v":211789704.80321473},{"$f":"E116+E117","v":211789704.80321473}]
[null,"Well Field Development Cost",null,{"$f":"D85","v":106623390.00611514},{"$f":"D85","v":106623390.00611514}]
[null,"Total Project Cost",null,{"$f":"D118+D119","v":318413094.80932987},{"$f":"E118+E119","v":318413094.80932987}]
[null,"Total Project Cost","$/kW",{"$f":"D120/D113","v":8939.7312666079379},{"$f":"E120/E113","v":12736.523792373195}]
[]
[null,"Plant scaling factor"]
[null,"Reference Size (Unit)","kW",{"$f":"D19","v":13493.88109990739}]
[null,"Reference Equipment Cost","$/kW",{"$f":"D43","v":2381.9667717209386}]
[null,"Improved Size (Unit)","kW",{"$f":"D94/D74","v":35617.747929255987}]
[null,"2nd law efficiency (Reference)",null,{"$f":"E151","v":0.32065383005880377}]
[null,"factor",null,{"$f":"IF(D94<10000,0.3347*D127^2-0.0177*D127-0.224,0.0183*D127^2-0.0288*D127-0.0075)","v":-1.485324482490929E-2}]
[null,"scaling factor",null,{"$f":"(D126/D124)^D128","v":0.98568674854987848}]
[null,"Reference Plant Equip Cost at Improved Output","$/kW",{"$f":"IF(A70=1,D100,D125*D129)","v":2005.3439188049431}]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,"Improved be","Reference cost"]
[null,"+/- power or +/- flow","P/F",{"$f":"D69","v":"Power"},{"$f":"D69","v":"Power"}]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D72","v":1.974501090610161},{"$f":"D112","v":1.974501090610161}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"D140*1000/D137","v":1.3858969231658873},{"$f":"E140*1000/E137","v":1.3858969231658871}]
[null,"GF flow rate","lb/h",{"$f":"D90","v":18038859.587689251},{"$f":"IF(A69=1,$D$89,$E$89)","v":6814379.0098507684}]
[null,"Plant size","kW",{"$f":"D135*D137/1000","v":35617.747929255987},{"$f":"E135*E137/1000","v":13454.998786781331}]
[null,"GF Pumping Power","kW",{"$f":"D75*D137/1000","v":10617.747929255986},{"$f":"E137*D75/1000","v":4010.9718837429459}]
[null,"Power for Sale","kW",{"$f":"D138-D139","v":25000},{"$f":"E138-E139","v":9444.0269030383843}]
[null,"Equipment Cost",null,{"$f":"D100","v":2005.3439188049431},{"$f":"D114","v":2005.3439188049431}]
[null,"Indirect Plant Cost",null,{"$f":"D103","v":17948443.735038247},{"$f":"D117","v":22691754.086058721}]
[null,"Power Plant Capital Cost",null,{"$f":"D104","v":167518808.1936903},{"$f":"D118","v":211789704.80321473}]
[null,"Equipment Multiplier",null,{"$f":"D143/(D141*D138)","v":2.3453531910840542},{"$f":"E143/(E141*E138)","v":7.8493250974024233}]
[null,"Plant Cost","$/kW",{"$f":"D143/D138","v":4703.2397591901754},{"$f":"E143/E138","v":15740.596350798965}]
[null,"User Cost  Change Multiplier",null,{"$f":"D73","v":1},{"$f":"D73","v":1}]
[null,"Revised Plant Cost",null,{"$f":"D143*D146","v":167518808.1936903},{"$f":"E143*E146","v":211789704.80321473}]
[null,null,"$/kW",{"$f":"D147/D138","v":4703.2397591901754},{"$f":"E147/E138","v":15740.596350798965}]
[null,"Project Cost","$/kW",{"$f":"(D147+D85)/D140","v":10965.687927992218},{"$f":"(E147+D85)/E140","v":33715.818271005584}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!I52","v":6.1577343088278811},{"$f":"Geofluid!I52","v":6.1577343088278811}]
[null,"2nd law efficiency",null,{"$f":"D135/D150","v":0.32065383005880377},{"$f":"E135/E150","v":0.32065383005880377}]

{"sheet":"Binary B2","index":35,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,"Reference Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,null,null,null,{"$f":"E25-'Binary B2 10-90s'!E74","v":0}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!H52","v":6.0530940369216273},null,null,null,null,{"$f":"E26-'Binary B2 10-90s'!E75","v":0},null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,"w-h/lb",{"$f":"Geofluid!H57","v":4.7508773609618826},null,null,null,null,{"$f":"E27-'Binary B2 10-90s'!E76","v":0.65056166376043834}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!H300","v":13493.88109990739},null,null,null,null,{"$f":"E28-'Binary B2 10-90s'!E77","v":-2616.8919287585941},null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!H295","v":13493.88109990739},null,null,null,null,{"$f":"E29-'Binary B2 10-90s'!E78","v":-2616.8919287585941},null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,{"$f":"E30-'Binary B2 10-90s'!E79","v":0},null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":1.349388109990739},null,null,null,null,{"$f":"E31-'Binary B2 10-90s'!E80","v":-0.26168919287585934},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!H290","v":1.9802070123192195},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":130.54457825938397},{"$f":"G36*E18","v":132.24729713933144},{"$f":"AH44","v":90.319010204226743},{"$f":"'Input A1'!T420","v":1},null,{"$f":"E36-'Binary B2 10-90s'!E89","v":15.650823343628161},null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":1761.1961616618435},{"$f":"G37*E19","v":1761.1961616618435},{"$f":"O49","v":1202.8184888284754},{"$f":"'Input A1'!T418","v":1},null,{"$f":"E37-'Binary B2 10-90s'!E90","v":835.18919804141797},null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.19456725282513299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":47.470771362293554},{"$f":"G38*E21","v":52.187366702424285},{"$f":"AP44","v":39.398989590589913},{"$f":"'Input A1'!T422","v":1},null,{"$f":"E38-'Binary B2 10-90s'!E91","v":14.876485032242272},null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":0.93921413984155588},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":13.561842131769879}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":442.75526043741769},{"$f":"G39*E20","v":442.75526043741769},{"$f":"Y54","v":325.57846859874053},{"$f":"'Input A1'!T416","v":1},null,{"$f":"E39-'Binary B2 10-90s'!E92","v":7.3279544545815725},null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":60.53428669737373},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":3.2600147231986747}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E36:E39)","v":2381.9667717209386},{"$f":"SUM(F36:F39)","v":2388.386085941017},{"$f":"SUM(G36:G39)","v":1658.1149572220327},null,null,{"$f":"E40-'Binary B2 10-90s'!E93","v":873.04446087186989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":1.2231413856730171}]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":18236729.969687339},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571}]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E41/(20*5*4*PI()/12)","v":182855.3403919946},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":284.45643182337096},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":2645.5047187421278},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E40*E28)/(F40*E30))/LN(E31)","v":0.99101842890893799},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":19204.095151916856},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571}]
[null,null,"Escalation in Cost ",null,{"$f":"F40/G40","v":1.4404224963644641},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":2.7209358730844051},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":12645.504718742128},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":90.319010204226743},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":39.398989590589913},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.1305265494383021}]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965},{"$f":"3712*(Y44/Y46)^0.7","v":2533184.0744246887}]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F40/G40","v":1.4404224963644641},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":1202.8184888284754},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"other",null,{"$f":"E49-1-E50","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":224.75311874306425},"per kW"]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":100.82534985567628},"per kW"]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":325.57846859874053},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E49+E52*(1+E53)+E54","v":2.3414999999999999}]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E50*E$8+E51*E$11)*(1/E48))+1","v":1.8261339288025618}]
[null,null,"Corrected Labor",null,{"$f":"E52*E$10/E48*(1+E53)","v":0.36903755762052404}]
[null,null,"Corrected \"other\"",null,{"$f":"E54*E$11/E48","v":0.25375170863369872}]
[null,null,"Multiplier- input year",null,{"$f":"E56+E57+E58","v":2.4489231950567847},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.99644738112943643},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E59*E60","v":2.4402231043014653}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E62+E63)*(E56+E58)*E60+E61","v":2.6474727639486741},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.95675349508451257}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!T429","v":2.6474727639486741},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Escalation Factor",null,{"$f":"E48*E59/E55","v":1.5065061123333476},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.68387827400692258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[]
[null,null,null,null,null,"Improved Plant Cost"]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!J277","v":99.44588908434929}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!I52","v":6.1577343088278811}]
[null,null,null,"w-h/lb",{"$f":"Geofluid!I57","v":4.8174563597802997}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!J300","v":35617.747929255987}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!J295","v":35617.747929255987}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E73/E75","v":3.5617747929255987}]
[]
[null,"Cost based on improved performance"]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!J290","v":1.974501090610161},"Ref Plant Equip","Ref Plant Equip"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H81*(E$76^S123)*(E$75*F81)/E$73","v":111.07385091006458},{"$f":"G81*E18","v":130.4340061808889},{"$f":"AH102","v":89.080613290857258},{"$f":"'Input A1'!W420","v":0.9}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H82*(E$76^S124)*(E$75*F82)/E$73","v":1464.9285169850848},{"$f":"G82*E19","v":1627.6983522056496},{"$f":"O106","v":1111.6454344422477},{"$f":"'Input A1'!W418","v":0.9}]
[null,null,"WF Pumps","$/kW",{"$f":"H83*(E$76^S125)*(E$75*F83)/E$73","v":30.80118958030851},{"$f":"G83*E21","v":50.946135180982175},{"$f":"AP101","v":38.461918592705324},{"$f":"'Input A1'!W422","v":0.9},null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H84*(E$76^S126)*(E$75*F84)/E$73","v":398.54036132948522},{"$f":"G84*E20","v":442.82262369942799},{"$f":"Y112","v":325.62800392817616},{"$f":"'Input A1'!W416","v":0.9}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E81:E84)","v":2005.3439188049431},{"$f":"SUM(F81:F84)","v":2251.9011172669484},{"$f":"SUM(G81:G84)","v":1564.8159702539865},null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Est ACC size","sq ft",{"$f":"E76*G82*E75/0.89","v":44487985.247946337},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E86/(20*5*4*PI()/12)","v":446070.41390582867},null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E85*E73)/(F85*E75))/LN(E76)","v":0.90871213849007926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"Escalation in Cost ",null,{"$f":"F85/G85","v":1.4390836750608065},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Escalation in Cost ",null,{"$f":"E89","v":1.4390836750608065},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":99.44588908434929},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.19215813408114787},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"other",null,{"$f":"E93-1-E94","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":0.99959236148333197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":99.44588908434929},"C"]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":99.44588908434929},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":13.462569858774536}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":58.835355764007652},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":3.2737965192004257}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E70","v":99.44588908434929},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.32065383005880377},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":1.293603024491496}]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E93+E96*(1+E97)+E98","v":2.3414999999999999},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":279.86908206371072},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":2647.6476890151666},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E94*E$8+E95*E$11)*(1/E89))+1","v":1.8269025051700953},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":18199.316882783936},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.32065383005880377}]
[null,null,"Corrected Labor",null,{"$f":"E96*E$10/E92*(1+E97)","v":0.36938088396947405},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":2.7128488898392118},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":12647.647689015166},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.32065383005880377},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":38.461918592705324},"per kW"]
[null,null,"Corrected \"other\"",null,{"$f":"E98*E$11/E92","v":0.25398778121185783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":89.080613290857258},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E100+E101+E102","v":2.4502711703514271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.1307181341035417}]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E74/1000)^- 0.01226","v":0.98466027571155212},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E103*E104","v":2.4126846861663038},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E79/E71","v":0.32065383005880377}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":1111.6454344422477},"per kW"]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E106+E107)*(E100+E102)*E104+E105","v":2.6175816864777381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!W429","v":2.0940653491821908}]
[null,null,"Escalation Factor",null,{"$f":"E92*E103/E99","v":1.5059343330022956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":224.79120652705956},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":100.8367974011166},"per kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":325.62800392817616},"per kW"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$70^3+P123*E$70^2+Q123*E$70+R123)","v":0.95645645363231979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$70^3+P125*E$70^2+Q125*E$70+R125)","v":0.68679215247222858}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E73<E75,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary","index":36,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[10,3,10,5],[8,3,8,5],[9,3,9,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(F8-D8)/D8","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  Reference",null,{"$f":"J32","v":70.572710308553269}]
[null,"b. Binary System:  Improved",null,{"$f":"J48","v":24.692718430643716}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":683.89580812802444},{"$f":"C23*$D$60","v":73.860747277826633},0,{"$f":"100*D23/($D$66*8760)","v":1.0390874843795754},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.0390874843795754},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2581.308462495263},{"$f":"C24*$D$60","v":278.78131394948838},0,{"$f":"100*D24/($D$66*8760)","v":3.9219502222768514},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":3.9219502222768514},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.8389580812802446},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.8389580812802446},{"$f":"1000*Q24/$D$139","v":683.89580812802444},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":1.869038146152683},{"$f":"E85/1000000*E86","v":1.5},{"$f":"SUM(S24:T24)","v":3.369038146152683},{"$f":"U24*1000/E$139","v":134.76152584610733}]
[null," - Field-Well",{"$f":"R26","v":13888.087262464061},{"$f":"C25*$D$60","v":1499.9134243461185},{"$f":"P$52","v":2219.0938449455166},{"$f":"100*D25/($D$66*8760)","v":21.101076340705323},{"$f":"(E25*1000/P$58)*100","v":3.1218647602809435},24.222941100986265,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":5.5149087916644106},{"$f":"D94/1000000","v":20.298175833288219},{"$f":"SUM(O25:P25)","v":25.81308462495263},{"$f":"1000*Q25/$D$139","v":2581.308462495263},{"$f":"SUM(E91:E93)/1000000","v":1.1039756777771763},{"$f":"E94/1000000","v":5.4128468888768584},{"$f":"SUM(S25:T25)","v":6.5168225666540351},{"$f":"U25*1000/E$139","v":260.67290266616141}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D106)/1000000","v":7.1798236282367274},{"$f":"(D110+D112)/1000000","v":131.70104899640387},{"$f":"SUM(O26:P26)","v":138.8808726246406},{"$f":"1000*Q26/$D$139","v":13888.087262464061},{"$f":"(E106)/1000000","v":4.3869652261547323},{"$f":"(E110+E112)/1000000","v":72.380840476630624},{"$f":"SUM(S26:T26)","v":76.767805702785353},{"$f":"U26*1000/E$139","v":3070.7122281114139}]
[null," - Field-Other",{"$f":"R27","v":3644.3181390632208},{"$f":"C27*$D$60","v":393.58635901882786},{"$f":"P53","v":4000.9833728673552},5.5370501213675816,{"$f":"(E27*1000/P$58)*100","v":5.6286619093079668},11.165712030675548,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":36.443181390632205},null,{"$f":"SUM(O27:P27)","v":36.443181390632205},{"$f":"1000*Q27/$D$139","v":3644.3181390632208},{"$f":"SUM(S28:S31)","v":19.974723590523048},null,{"$f":"SUM(S27:T27)","v":19.974723590523048},{"$f":"U27*1000/E$139","v":798.98894362092187}]
[null," - Plant",{"$f":"R$32","v":9530.640795484318},{"$f":"C28*$D$60","v":1029.3092059123064},{"$f":"P$54","v":2353.8149636049197},14.480523861978837,{"$f":"(E28*1000/P$58)*100","v":3.3113930732751804},17.791916935254015,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":6.4394875022403433},null,null,null,{"$f":"E107/1000000","v":6.8185823360674602}]
[null,"- Permitting",{"$f":"R35","v":168},{"$f":"C29*$D$60","v":18.143999999999998},null,0.25525335190106913,{"$f":"(E29*1000/$Q$58)*100","v":0},0.25525335190106913,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":3.1646294445585452},null,null,null,{"$f":"E102*E123/1000000","v":5.5264454695233693}]
[null," - Contingency",{"$f":"R$36","v":4574.4375701452336},{"$f":"C30*$D$60","v":494.03925757568521},null,6.950241207391386,{"$f":"(E30*1000/P$58)*100","v":0},{"$f":"F30+G30","v":6.950241207391386},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":1.2913066215318225},null,null,null,{"$f":"E124/1000000","v":2.0134362408731912}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":2292.811107187073},null,{"$f":"(E31*1000/P$58)*100","v":3.2255716511546622},{"$f":"F31+G31","v":3.2255716511546622},null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":25.547757822301495},null,null,null,{"$f":"E118/1000000","v":5.6162595440590275}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":35070.688037780114},{"$f":"SUM(D23:D30)","v":3787.6343080802526},{"$f":"SUM(E23:E31)","v":10866.703288604866},{"$f":"SUM(F23:F31)","v":53.285182590000623},{"$f":"SUM(G23:G31)","v":15.287491394018755},{"$f":"SUM(H23:H31)","v":68.572673984019374},{"$f":"H32*I21","v":2.0000363245338986},{"$f":"H32+I32","v":70.572710308553269},null,null,null,"d. Plant",{"$f":"O33+O34","v":95.306407954843181},null,{"$f":"O32","v":95.306407954843181},{"$f":"1000*Q32/$D$139","v":9530.640795484318},{"$f":"S33+S34","v":167.51880819369032},null,{"$f":"S32","v":167.51880819369032},{"$f":"U32*1000/E$139","v":6700.752327747613}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":95.306407954843181},null,null,null,{"$f":"E140*E143/1000","v":167.51880819369032}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.68},null,{"$f":"O35","v":1.68},{"$f":"1000*Q35/$D$139","v":168},{"$f":"(E83+E92+E108+E142)/1000000","v":1.4950000000000001},null,{"$f":"S35","v":1.4950000000000001},{"$f":"U35*1000/E$139","v":59.8}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":45.744375701452334},{"$f":"1000*Q36/$D$139","v":4574.4375701452336},null,null,{"$f":"SUM(U24:U35)*E61","v":27.56421981998054},{"$f":"U36*1000/E$139","v":1102.5687927992215}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":154.99922482969208},{"$f":"SUM(Q24:Q36)","v":350.70688037780121},{"$f":"Q37*1000/D$139","v":35070.688037780121},null,{"$f":"SUM(T24:T36)","v":79.293687365507481},{"$f":"SUM(U24:U36)","v":303.20641801978599},{"$f":"U37*1000/E$139","v":12128.25672079144}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":134.76152584610733},{"$f":"C39*$E$60","v":14.554244791379592},0,{"$f":"100*D39/($E$66*8760)","v":0.19391526033785345},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":0.19391526033785345},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":95306407.954843178},null,null,null,{"$f":"E143*E140*1000","v":167518808.19369033}]
[null," - Confirmation",{"$f":"V25","v":260.67290266616141},{"$f":"C40*$E$60","v":28.152673487945432},0,0.37509558804830601,0,{"$f":"F40+G40","v":0.37509558804830601},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":3070.7122281114139},{"$f":"C41*$E$60","v":331.6369206360327},{"$f":"Q52","v":777.93687365507469},4.4186050684588247,0.41459748284731229,4.8332025513061367,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":20800467.699962102},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":6016822.566654034}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":87454493.269715458},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":49087841.324385695}]
[null," - Field-Other",{"$f":"V27","v":798.98894362092187},{"$f":"C43*$E$60","v":86.290805911059564},{"$f":"Q53","v":2421.0980675994297},1.1497061051850133,1.2903118473315571,2.4400179525165706,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":50831608.176508605},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":26912041.176076476}]
[null," - Plant",{"$f":"V32","v":6700.752327747613},{"$f":"C44*$E$60","v":723.68125139674214},{"$f":"Q54","v":3311.5821633251817},9.6420556530244195,1.7648907972517998,11.406946450276219,null,null,null,null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":4678732.8693948863},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":7916875.7959163897}]
[null,"- Permitting",{"$f":"V35","v":59.8},{"$f":"C45*$E$60","v":6.4583999999999993},null,8.6049282207193073E-2,0,8.6049282207193073E-2,null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":6761461.8773523606},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":7159511.4528708337}]
[null," - Contingency",{"$f":"V36","v":1102.5687927992215},{"$f":"C46*$E$60","v":119.07742962231592},null,1.5865426957261608,0,{"$f":"F46+G46","v":1.5865426957261608},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":305708147.62494308},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":291073090.56055313}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":2183.0481792041483},null,{"$f":"(E47*1000/P$58)*100","v":3.0711550104904357},{"$f":"F47+G47","v":3.0711550104904357}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":12128.25672079144},{"$f":"SUM(D39:D46)","v":1309.8517258454754},{"$f":"SUM(E39:E47)","v":8693.6652837838337},{"$f":"SUM(F39:F47)","v":17.451969652987771},{"$f":"SUM(G39:G47)","v":6.5409551379211042},{"$f":"SUM(H39:H47)","v":23.992924790908873},{"$f":"H48*I37","v":0.69979363973484221},{"$f":"H48+I48","v":24.692718430643716}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H78/1000,(D131/100)*P58/1000)","v":2219.0938449455166},{"$f":"IF(A129=0,'O&M Costs B1'!Q78/1000,(E131/100)*Q58/1000)","v":777.93687365507469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Costs B1'!H79+'O&M Costs B1'!H80)/1000,0)","v":4000.9833728673552},{"$f":"IF(A129=0,('O&M Costs B1'!Q79+'O&M Costs B1'!Q80)/1000,0)","v":2421.0980675994297}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H38/1000,(D130/100)*P58/1000)","v":2353.8149636049197},{"$f":"IF(A129=0,'O&M Costs B1'!Q38/1000,(E130/100)*Q58/1000)","v":3311.5821633251817}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Costs B1'!H86/1000,0)","v":2292.811107187073},{"$f":"IF(A129=0,'O&M Costs B1'!Q86/1000,0)","v":2183.0481792041483}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":10866.703288604866},{"$f":"SUM(Q52:Q55)","v":8693.6652837838337}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":71082318.272679284},{"$f":"E139*1000*365*24*E66","v":187636661.06037909}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95},null,null,null,null,null,null,null,null,null,null,{"$f":"'Summary A1'!H270*'Summary A1'!H27","v":741538992.18159068}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!J193","v":7.9311696904378212E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":96822.110812397339},{"$f":"(E102)*E109/1000","v":51261.030811574237}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.85414946254120738},{"$f":"'Summary A1'!J189","v":0.90188253333515556},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Adjusted Utilization Factor [h]",null,{"$f":"D59*D65","v":0.81144198941414702},{"$f":"E59*E65","v":0.85678840666839773},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":0},{"$f":"E101*E109/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":48411.05540619867},{"$f":"E105*E111/1000","v":25630.515405787119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":3164.6294445585449},{"$f":"E102*E123/1000","v":5526.445469523369}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":6439.487502240343},{"$f":"E107/1000","v":6818.5823360674603}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":26831.197926001427},{"$f":"E105*E117/1000","v":5682.1519467228836}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":181668.48109139633},{"$f":"SUM(R64:R70)","v":94918.725969675055}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":100},{"$f":"D73","v":100},null,null,null,null,null,null,null,null,"j. PV in year 0 ",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":212},{"$f":"E73*1.8+32","v":212},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":2000},{"$f":"D75","v":2000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":680000},{"$f":"'Summary A1'!J78","v":495000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":88958.081280244631},{"$f":"'Summary A1'!J79","v":69038.146152683039}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4518958.0812802445},{"$f":"SUM(E82:E85)*E86","v":2364038.1461526831}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":5412846.8888768582},{"$f":"'Summary A1'!J92","v":2706423.4444384291}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":1764908.7916644108},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":770642.344443843}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!H101","v":3750000},{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":20298175.833288219},{"$f":"'Summary A1'!J100","v":5412846.8888768582}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":0},{"$f":"'Summary A1'!J117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":21.46495834080114},{"$f":"'Summary A1'!J112","v":22.728607786891533}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":18.46495834080114},{"$f":"'Summary A1'!J118","v":20.728607786891533}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":10.73247917040057},{"$f":"'Summary A1'!J114","v":11.364303893445767}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":7179823.6282367278},{"$f":"'Summary A1'!J127","v":4386965.2261547325}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":6439487.502240343},{"$f":"'Summary A1'!J123","v":6818582.3360674605}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":4510705.740730715},{"$f":"'Summary A1'!J109","v":2255352.8703653575}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":83289993.590205193},{"$f":"'Summary A1'!J129","v":46750325.070843518}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":4510705.740730715},{"$f":"'Summary A1'!J110","v":2255352.8703653575}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":48411055.406198673},{"$f":"'Summary A1'!J130","v":25630515.405787118}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":25547757.822301496},{"$f":"'Summary A1'!J158","v":5616259.5440590279}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":147432.35902504114},{"$f":"'Summary A1'!J218","v":243149.31743028641}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":1291306.6215318225},{"$f":"'Summary A1'!J231","v":2013436.2408731913}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calculated",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,"Reference","Improved"]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A136=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H296/1000","v":10},{"$f":"'Summary A1'!J296/1000","v":25}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H295/1000","v":13.493881099907391},{"$f":"'Summary A1'!J295/1000","v":35.617747929255991}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H303","v":7062.9352110933651},{"$f":"'Summary A1'!J303","v":4703.2397591901754}]

{"sheet":"O&M Cost F1","index":37,"n_rows":95,"n_cols":21,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"REFERENCE FLASH CASE",null,null,null,null,null,null,null,null,"IMPROVED FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!H312/1000","v":6.0858494014413109},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!W395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!T355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!V356","v":0.7}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!W336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!D352","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!F352","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!T40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"C13","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":0.64522121601365112},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":5652.137852279584},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":238776.55967771448},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":{"$error":"#DIV/0!"}},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":{"$error":"#DIV/0!"}}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.420486573649347},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":840.97314729869402},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":42632.649126701966},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":{"$error":"#DIV/0!"}}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.420486573649347},2000,840.97314729869402,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},42632.649126701966,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M19*L19","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":{"$error":"#DIV/0!"}}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.420486573649347},2000,840.97314729869402,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},31086.306654886856,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M20*L20","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":{"$error":"#DIV/0!"}}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.24258840787462324},2000,485.17681574924649,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},40992.931852598042,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M22*L22","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":{"$error":"#DIV/0!"}}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.24258840787462324},2000,485.17681574924649,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},30744.698889448529,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M23*L23","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":{"$error":"#DIV/0!"}}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.24258840787462324},2000,485.17681574924649,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},12297.879555779413,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":{"$error":"#DIV/0!"}},2000,{"$f":"M24*L24","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!F350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":9630.5877414234055},null,null,{"$f":"SUM(H16:H24)","v":439163.67488383129},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(Q16:Q24)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":4.8152938707117023},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":{"$error":"#DIV/0!"}},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-3.1409308067638957},{"$f":"N26-'O&M Costs B1'!N26","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":439163.67488383129},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":{"$error":"#DIV/0!"}},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-289810.39555549668},{"$f":"Q27-'O&M Costs B1'!Q27","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":59694.13991942862},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":{"$error":"#DIV/0!"}},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":-30980.310102157047},{"$f":"Q28-'O&M Costs B1'!Q28","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":379469.53496440267},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":{"$error":"#DIV/0!"}},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-258830.08545333962},{"$f":"Q29-'O&M Costs B1'!Q29","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"power",null,{"$f":"'Flash Plant F1- Reference'!J15/1000","v":-8.9262817357971507},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":-18.926281735797151},{"$f":"Q30-'O&M Costs B1'!Q30","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":-49198.948440384658},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":{"$error":"#DIV/0!"}},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-122096.35548431745},{"$f":"Q31-'O&M Costs B1'!Q31","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!T362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!W362","v":1.4999999999999998E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":0}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!H320","v":{"$error":"#NUM!"}},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":{"$error":"#NUM!"}},{"$f":"Q35-'O&M Costs B1'!Q35","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":{"$error":"#NUM!"}},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":{"$error":"#NUM!"}},{"$f":"Q36-'O&M Costs B1'!Q36","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":0},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1- Reference'!J39","v":8623.5236891233308},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"H38*(L8/C8)","v":{"$error":"#DIV/0!"}},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W364","v":0},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":379469.53496440267},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-258830.08545333962},{"$f":"Q41-'O&M Costs B1'!Q37","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":{"$error":"#NUM!"}},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":{"$error":"#DIV/0!"}},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":{"$error":"#NUM!"}},{"$f":"Q42-'O&M Costs B1'!Q38","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!H112","v":21.46495834080114},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!J112","v":22.728607786891533},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":0},{"$f":"Q46-'O&M Costs B1'!Q42","v":0}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!T358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!W358","v":9.9999999999999985E-3},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":0}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!H$96*'Summary A1'!H$92+'Summary A1'!H$118*'Summary A1'!H$109+'Summary A1'!H$114*'Summary A1'!H$110)/1000000","v":147.93958966303444},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!J$96*'Summary A1'!J$92+'Summary A1'!J$118*'Summary A1'!J$109+'Summary A1'!J$114*'Summary A1'!J$110)/1000000","v":77.793687365507481},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":0},{"$f":"Q48-'O&M Costs B1'!Q44","v":0}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":2219093.8449455164},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":777936.87365507474},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":0},{"$f":"Q49-'O&M Costs B1'!Q45","v":0}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!H$123+'Summary A1'!H$125+'Summary A1'!H$127+'Summary A1'!H$101+'Summary A1'!H$158)/1000000","v":44.208375574310395},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!J$123+'Summary A1'!J$125+'Summary A1'!J$127+'Summary A1'!J$101+'Summary A1'!J$158)/1000000","v":19.16857668048775},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":0},{"$f":"Q50-'O&M Costs B1'!Q46","v":0}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":663125.63361465593},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":191685.76680487746},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":0},{"$f":"Q51-'O&M Costs B1'!Q47","v":0}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!H136","v":661.56559415546826},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!J136","v":1653.9139853886707},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":0}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":0},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W360","v":0},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!A138","v":340718.95049253845},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!B138","v":180388.59587689253},"lb/h"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!A139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!B139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":340718.95049253845},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":180388.59587689253},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":685.14734117189084},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":362.74109985405772},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":352911173.66954696},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":186843587.64162686},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":1083.0460196497024},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":573.40265480462506},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!H196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W284","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":2166092.0392994047},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":1146805.3096092502}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"Yes"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!H112","v":21.46495834080114},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!J112","v":22.728607786891533}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!T374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!W374","v":6},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!T375,0)*A68","v":147132.2099974567},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W375,0)*A68","v":238080.46049829226},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":1052728.9193951376},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":901872.90139803465},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":28362.330536571309},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":75080.076612886434}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!W376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!W377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":1081091.2499317089},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":976952.97801092104}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!W378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!T379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!W379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":1081091.2499317089},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":976952.97801092104}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":2219093.8449455164},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":777936.87365507474}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":3910308.9228457697},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":2315444.0544250486}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":59694.13991942862},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":6189096.9077107143},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"H87+H42","v":{"$error":"#NUM!"}},null,null,null,null,null,"Total Annual O&M Cost",null,null,{"$f":"Q87+Q42","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash'!O46","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash'!S46","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H91*H92","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q91*Q92","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H93","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q93","v":{"$error":"#DIV/0!"}}]

{"sheet":"Flash Plant F1- Reference","index":38,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM REFERENCE CASE",null,null,null,null,null,null,null,"Reference Plant 2nd law efficiency"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":-0.79719672592862234},null,null,"T,gf",null,"C",{"$f":"'Summary A1'!H50","v":100}]
[null,null,"F",{"$f":"D11*1.8+32","v":209.52339614904486},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.51272186282223031},null,null,null,null,"F",{"$f":"P11*1.8+32","v":212}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":-1.3099185887508527},null,null,"Based on Power or #Wells",null,null,{"$f":"IF(A13=0,\"Power Sales\",\"# of Wells\")","v":"Power Sales"}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!H233","v":6814379.0098507684},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":6814379.0098507684},null,null,"Flow",null,"lb/h",{"$f":"'Summary A1'!H310","v":-7634062.2126265634}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!T393*1000,D14*J13/1000)","v":10000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":-8926.2817357971508},null,null,"Power",null,"kW",{"$f":"'Summary A1'!H313","v":10000}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!H237","v":0.51272186282223031},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":1318.0881114532301},null,null,"Wells Pumped",null,null,{"$f":"'Summary A1'!H204","v":"Yes"}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":982.89830471067376},null,null,"GF Pump Work",null,"w-h/lb",{"$f":"D16","v":0.51272186282223031}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!G305","v":3367.2828150686842},null,null,"Baseline performance",null,"w-h/lb",{"$f":"'Input A1'!T491","v":-0.79719672592862234}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":2510.9827951967177},null,null,"Performance change"]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":3493.8810999073912},null,null,"Apply to ∆Power or ∆Flow",null,"P or F",{"$f":"'Input A1'!T396","v":"Power"}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":-5432.4006358897605},null,null,"Baseline Plant Cost",null,"$/kW",{"$f":"'Input A1'!T527","v":{"$error":"#NUM!"}}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":-4988.9590948980931},null,null,"Cost Change",null,null,{"$f":"'Input A1'!V526-1","v":-1}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":-4988.9590948980931},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!H52","v":6.0530940369216273}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":0},null,null,"2nd law efficiency",null,null,{"$f":"P18/P23","v":-0.1317007006773756}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":4.5810000000000173},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":-8988355.0848062821}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":2.7793500326172236},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":-115088619.20934916},null,null,"Q,in",null,"btu/lb",{"$f":"D67*D69","v":177685.31818736205}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":-23.69372717972475},null,null,"Q,ex",null,"btu/lb",{"$f":"(D67-D96)*D89","v":186669.9420872514}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!T487","v":15.7},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":-13.484923601261368},null,null,"Q,ext",null,"btu/lb",{"$f":"P26-P27","v":-8984.6238998893532}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!T489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0},null,null,"Work",null,null,{"$f":"I113*3413","v":-2549.728102744773}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0},null,null,"thermal efficiency",null,null,{"$f":"P29/P28","v":0.28378796165036729}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":267.1349630722105},null,null,"water loss",null,"lb/kW-hr",{"$f":"3413*(1/P30-1)/1050","v":8.2034141421970652}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!T459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":80197.963826698338},null,null,null,null,"lb/hr",{"$f":"P31*P29/3413","v":-6.1284721877567421}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":-8.0979469611630872},null,null,"calculated",null,null,{"$f":"D129","v":-1.0616746944406972}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":13628.758019701536},null,null,null,null,null,{"$f":"P33/P32","v":0.17323643836740837}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":136.28758019701539}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":101510.9042145459}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":2.0222810721483082}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":279.68529148488096}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":8623.5236891233308}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":-120592.61896773329}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":-33.497949713259246}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":-13578.981846341288},{"$f":"J41*J139","v":-3344.3148705223966}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":124873.35249214839}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":-0.10874203002754401},{"$f":"K42/J43","v":-2.6781653601657532E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!T461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":-10.055707529460602},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":-40394.655141034957},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":0},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":-50813.980584929755},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":11.071075014542068},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":4.2220973462070948},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":15.423101865043845},{"$f":"IF(Q48<D26,D26,Q48)","v":4.2220973462070948},{"$f":"U48*EXP(V48*D11)","v":11.071075014542068},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":0},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":2.1619578416028058},null,{"$f":"IF(R49<D26,D26,R49)","v":2.7793500326172236}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":15321.529780956464}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!G245","v":64.7},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":5339.6087804425306},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":91.764136193219159},null,null,null,null,{"$f":"D12","v":209.52339614904486},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":147.26169807452243},{"$f":"O53-(O53-P53)/3","v":168.01559743269658},{"$f":"(O53+460)*0.8-460","v":75.618716919235908},{"$f":"(O53+460)*0.9-460","v":142.57105653414044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":126.50779871634829},null,{"$f":"(O53+460)*0.8-460","v":75.618716919235908}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":6934971.6288185017},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":14.7},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":14.7},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":3.4778539086189375},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":5.7312625188644759},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":0.44186552602206414},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":3.0895837517001676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":2.0262508420665939},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":0.44186552602206414}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":15.7},{"$f":"IF(D18=1,O59,P59)+D30","v":15.7},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":14.7},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":15.7},null,"P,ratio",null,null,{"$f":"I63/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.76227474482370916},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":56.960362460342893},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":14.958187122013801},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":209.52339614904486},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":140.52458533094557},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":177.68531818736204},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":1010.9744639413267},null,null,null,null,null,{"$f":"D68","v":209.52339614904486},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":14.001702009577649},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":14.038181058720744},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":14.001702009577649},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":50.010802835667846},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":332.71394025515656}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.91647828014596588},null,null,null,null,null,{"$f":"D68","v":209.52339614904486},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":177.68531818736204},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":177.03281586801867},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":177.68531818736204},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":135.81874786249773},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-916911754.84431267}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.78323914007298301},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":144.38935058667968},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":1007.1096986855925},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.91278068505585352},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-863499461.64364147}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.78139034252792683},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":1122330276.2605543}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":144.04852661193291},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":1007.4505226603394},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.78155338335605307},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-380.5853280671945}]
[null,"T,1st","F",{"$f":"Q85","v":215.21743846611196},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":144.07858302521439},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":183.42392776971454},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":1007.4204662470579}]
[null,"h,g","btu/lb",{"$f":"R75","v":1151.4990492722723},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":-17.696787747409754}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":-5.9278556538521002E-3},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":-0.74706361053172365},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":25.282134687791768},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":-5.9278556538521006},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":15.7},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":215.21743846611196},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":348.0918743693037}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":15.7},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":24.805457263337026},null,{"$f":" 333.81229512*O86^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O86^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O86^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.416958211762025}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":0},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":-17.696787747409754},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":1007.4204662470579},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":-16889.083956583381},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":-1.6889083956583381E-2},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":-1319.027760535897},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":-1.9788925126952516E-3},null,"m,turb",null,"lb/h",{"$f":"D93","v":0}]
[null,null,"kW",{"$f":"D104*0.7457","v":-1.4756601467168491E-3},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":0}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":-1.4756601467168491E-3}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":1007.4204662470579}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.91307801038699377}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":405.35478555492051}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":-0.74706361053172365}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":-58.623456023817646},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":-0.97705760039696077},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":-0.73212233832108919}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":-86.056227111886159},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":2.8013250983897862E-2},{"$f":"(I116)*D$14/D$67","v":190.89290950235497},null,null,"Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":-2.6077644579359442E-3},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":-6.6486235163745896E-4},{"$f":"(I117+I120)*D$14/D$67","v":-4.5306240534383209},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":-1.4756601467168491E-3},{"$f":"(I118)*D$14/D$67","v":-10.055707529460602},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":-3.4770192772479256E-3},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":267.1349630722105},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":-17.696787747409754},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":-0.79719672592862234},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":56.960362460342893},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":14.958187122013801}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":-29.41195184462973},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":-0.79719672592862234},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":-8.9127126801908274E-4},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":-17.696787747409754},null,null,null,"P,t-in",{"$f":"I63","v":14.7},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":11.768932093557654},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":-1.1883616906921103E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":19.56684598275606},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":1},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":184.34899789766038},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":184.34899789766038},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":15.669632230441799},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":0.97678652399893384},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":-1.0616746944406972},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":19.566845982756064}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":-2.9311728011908823E-2},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":-0.32457983680165686},{"$f":"D132/D114","v":5.5366888753502685E-3},"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":-1.4155662592542628},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":184.34899789766038}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":-1.4155662592542629E-3},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":3038.2810825340239}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-4.512289394597838},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":7.2533617918182722},{"$f":"ROUND(I135,0)","v":7}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":124873.35249214839},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":68369.681200003921}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":15.7}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.7828569949950814E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":15.50008349170589}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.49800456901720175}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.63126442802762284}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":8.1776355916097057}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":10.99789809234581}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":11495.118691352272}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":2.248411742112947}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":510.89416406010099}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":3.0301674066242717E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":2.2595958351197196E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":2.3524480574344415E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.7542205164288631E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":0.12890333631320083}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":5.1863199226235874}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.41236164639982026}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.65212882098412517}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":3.5912965019479484}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.8328074324074386}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":4006.0906171956653}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.78357965894231441}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":178.04847187536291}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":1.0560243475643126E-2}]
[null,null,"kW",{"$f":"D246*0.7457","v":7.8747735597870794E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":6.1418917611566633E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":4.5800086862945238E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.34740888406368187}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":1.7353399647295724}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.52656692298793917}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.88625558852411912}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":11.768932093557654}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":15570.056196047484}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":692.00249760211034}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":3.0606064258941641E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":2.2129896111164766E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-Reference","index":39,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","  an"]
[null,null,null,"REFERENCE CASE COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":{"$error":"#NUM!"}},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":209.52339614904486},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":{"$error":"#NUM!"}},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!T487","v":15.7}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!T489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":{"$error":"#NUM!"}},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J46","v":-40394.655141034957},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Reference'!D84/60","v":-17021.051865709098},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Reference'!J47","v":0},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":-20259.898900189848},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Reference'!D92/60","v":0},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":{"$error":"#NUM!"}}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Reference'!J22","v":-4988.9590948980931},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":-184519.29708271721}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Reference'!J44<1,1,'Flash Plant F1- Reference'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Reference'!J23","v":-4988.9590948980931},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":{"$error":"#NUM!"}}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Reference'!J24","v":0},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":{"$error":"#NUM!"}}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Reference'!J25/1000000","v":-8.9883550848062814},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":{"$error":"#NUM!"}}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":1585057.0231650113}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":467936.03328998218}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Reference'!J26/1000000","v":-115.08861920934916},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":495915.6520898632}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J27","v":-23.69372717972475},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":196284.06280151461}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Reference'!J33","v":-8.0979469611630872},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":424921.27498365135}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1989218.4704773398}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J35","v":136.28758019701539}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":{"$error":"#DIV/0!"}}]
[null,"lb/h",{"$f":"'Flash Plant F1- Reference'!J34","v":13628.758019701536},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Reference'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Reference'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":15.7}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Reference'!J31","v":267.1349630722105},null,"flow",null,"cfm",{"$f":"C14","v":-17021.051865709098}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J51","v":15321.529780956464},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":334.70815221558792}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J52","v":5339.6087804425306},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":-50.853412900280112}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Reference'!J53","v":91.764136193219159},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":-1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Reference'!J37","v":2.0222810721483082},null,"A",null,"sq ft",{"$f":"H37/H38","v":50.853412900280112}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Reference'!J38","v":279.68529148488096},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":8.0466500041558842}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D161","v":35177.531139754974},null,"H",null,"ft",{"$f":"H40*3","v":24.139950012467651}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Reference'!D167","v":20.908005425343653},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":9183.0531628362114}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D210","v":15959.193552469633},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":-49920.758386250367}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Reference'!D216","v":7.7577511071572722}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Reference'!J14/'Flash Plant F1- Reference'!D67*'Flash Plant F1- Reference'!D258","v":14313.44653729695},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Reference'!D264","v":2.8784525838915931},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":0}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Reference'!J21","v":-5432.4006358897605},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":0}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":0}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":{"$error":"#DIV/0!"}}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":{"$error":"#DIV/0!"}}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":{"$error":"#DIV/0!"}}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":{"$error":"#DIV/0!"}}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!T517","v":{"$error":"#NUM!"}},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":{"$error":"#DIV/0!"}}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!T522/1000","v":{"$error":"#NUM!"}}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":{"$error":"#NUM!"}},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":{"$error":"#NUM!"}},{"$f":"'Input A1'!T498","v":1},{"$f":"E63/C$48","v":{"$error":"#NUM!"}}]
["Flash Vessels",2002,{"$f":"I30","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$f":"C64*D64*F64","v":{"$error":"#DIV/0!"}},{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":{"$error":"#DIV/0!"}}]
["Cooling Tower Cost",2002,{"$f":"I10","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!T502","v":1},{"$error":"#NUM!"}]
["Condenser Cost",2002,{"$f":"I12","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!T504","v":1},{"$error":"#NUM!"}]
["Pump Costs",2002,{"$f":"I19","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!T506","v":1},{"$error":"#NUM!"}]
["NCG Removal System",2002,{"$f":"I23","v":1585057.0231650113},{"$f":"C53","v":1.4620386784276018},2317414.675380562,{"$f":"'Input A1'!T508","v":1},-426.59126796913756]
["H2S Removal System",2002,{"$f":"I28","v":1989218.4704773398},{"$f":"C53","v":1.4620386784276018},2908314.3436804656,{"$f":"'Input A1'!T510","v":1},-535.36448038577316]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":{"$error":"#NUM!"}},{"$f":"E71/C71","v":{"$error":"#NUM!"}},{"$f":"SUM(E63:E69)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(G63:G69)","v":{"$error":"#NUM!"}}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":2.2120917139258132},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E74","v":{"$error":"#NUM!"}},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.84646727588353621},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E75","v":{"$error":"#NUM!"}},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.36562443804227707},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E76","v":{"$error":"#NUM!"}},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.89297776117789562},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E77","v":{"$error":"#NUM!"}},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.36297270497481859},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"},"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":3.4680421800785273},null,{"$f":"E74+E77+E78","v":{"$error":"#NUM!"}}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.12875322094503158},null,{"$f":"(E74+E78)*C49","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"}]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.12875322094503158},null,{"$f":"(E74+E78)*C50","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"}]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":3.7255486219685907},null,{"$f":"SUM(E79:E81)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(G77:G81)+G74","v":{"$error":"#NUM!"}}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":{"$error":"#NUM!"}}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":{"$error":"#NUM!"}}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":{"$error":"#NUM!"}}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":{"$error":"#NUM!"}}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":{"$error":"#NUM!"}}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":{"$error":"#NUM!"}}]

{"sheet":"Flash Plant F1- Improved","index":40,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM IMPROVED CASE",null,null,null,null,null,null,null,"FLASH STEAM IMPROVED CASE"]
[]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,"Imported information"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":99.44588908434929},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":{"$error":"#DIV/0!"}},null,null,"T,gf",null,"C",{"$f":"D11","v":99.44588908434929}]
[null,null,"F",{"$f":"D11*1.8+32","v":211.00260035182873},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.58860416744427368},null,null,null,null,"F",{"$f":"P11*1.8+32","v":211.00260035182873}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":{"$error":"#DIV/0!"}},null,null,"Baseline performance",null,"w-h/lb",{"$f":"J11","v":{"$error":"#DIV/0!"}}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!J233","v":18038859.587689251},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":18038859.587689251},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!I52","v":6.1577343088278811}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!W393*1000,D14*J13/1000)","v":25000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":{"$error":"#DIV/0!"}},null,null,"2nd law efficiency",null,null,{"$f":"P13/P14","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!J237","v":0.58860416744427368},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":3489.2110245608451}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":2601.9046610150222}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2'!M305","v":10106.751367739016}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":7536.6044949229845}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!E456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":10138.509155938007}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":{"$error":"#DIV/0!"}}]
[null,"ncg level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":0}]
[null,"H2S level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":0}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":0}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":4.5810000000000173},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":-39285843.103004493}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":2.7793500326172236},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":-320151900.59593612}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":{"$error":"#DIV/0!"}}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!W487","v":15.7},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":-58.939215001715084}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!W489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":707.15322450602696}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!W459","v":0},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":212298.1135327362}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":36077.719175378501}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":360.77719175378502}]
[null,"DT,cw","F",{"$f":"'Input A1'!E476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":268717.21474524611}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":{"$error":"#DIV/0!"}}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":{"$error":"#DIV/0!"}}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":21452.288624689565}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":-291461.23819111224}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":-80.961455053086738}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":-37772.435089119361},{"$f":"J41*J139","v":-9302.6792102899781}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":124873.35249214839}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":-0.30248595345027163},{"$f":"K42/J43","v":-7.4496912468774296E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!W461","v":0},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":-43.950972626778935},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":-79163.124658376022},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!E479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":0},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":-122812.70467030429},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":11.244600826899047},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":4.2761253593678985},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":15.606734627962229},{"$f":"IF(Q48<D26,D26,Q48)","v":4.2761253593678985},{"$f":"U48*EXP(V48*D11)","v":11.244600826899047},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":0},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":2.1838591687469195},null,{"$f":"IF(R49<D26,D26,R49)","v":2.7793500326172236}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":40558.783711287222}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2'!M245","v":64.7},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":14134.883443429841},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":242.91580576633123},null,null,null,null,{"$f":"D12","v":211.00260035182873},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":148.00130017591437},{"$f":"O53-(O53-P53)/3","v":169.00173356788582},{"$f":"(O53+460)*0.8-460","v":76.802080281462963},{"$f":"(O53+460)*0.9-460","v":143.9023403166459}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":127.00086678394291},null,{"$f":"(O53+460)*0.8-460","v":76.802080281462963}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":18330320.825880364},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":14.7},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":14.7},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":3.5427029630050946},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":5.8634087088375004},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":0.45936265910823754},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":3.1958354554223267}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":2.0534641426760611},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":0.45936265910823754}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":15.7},{"$f":"IF(D18=1,O59,P59)+D30","v":15.7},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":14.7},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":15.7},null,"P,ratio",null,null,{"$f":"I63/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":-3.7725255176290884E-2},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":56.960362460342893},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":14.958187122013801},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":211.00260035182873},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":-6.9546129871827498},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":179.17555213656308},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":1158.4536622594551},null,null,null,null,null,{"$f":"D68","v":211.00260035182873},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":14.420914190468158},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":14.460581835027504},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":14.420914190468158},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":48.966146516325125},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":322.48809009909201}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":1.0575782754912795},null,null,null,null,null,{"$f":"D68","v":211.00260035182873},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":179.17555213656308},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":178.48668463961562},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":179.17555213656308},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":138.71334943324928},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-902789000.54042244}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":0},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":1151.4990492722723},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":1.0509244838290601},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-863499461.64364147}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":1122330276.2605543}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":0},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":1151.4990492722723},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":1.0509244838290601},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-380.5853280671945}]
[null,"T,1st","F",{"$f":"Q85","v":215.21743846611196},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":0},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":183.42392776971454},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":1151.4990492722723}]
[null,"h,g","btu/lb",{"$f":"R75","v":1151.4990492722723},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":-16.15740932924729}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":-4.3884772356896371E-3},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":0},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":25.282134687791768},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":-4.3884772356896367},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":15.7},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":215.21743846611196},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":348.0918743693037}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":15.7},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":24.805457263337026},null,{"$f":" 333.81229512*O86^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O86^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O86^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.416958211762025}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":-3.7725255176290884E-2},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":-6.9546129871827498},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1158.4536622594551},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":1.0575782754912795}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":0},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":0},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1151.4990492722723},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":-16.15740932924729},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":1.0509244838290601}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":1151.4990492722723},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":0}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":-17747.901359264753},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1151.4990492722723}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":-1.7747901359264753E-2},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":1.0509244838290601},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":-2177.8451632172691},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":0},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1151.4990492722723}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":-3.2673470689875859E-3},null,"m,turb",null,"lb/h",{"$f":"D93","v":0}]
[null,null,"kW",{"$f":"D104*0.7457","v":-2.4364607093440428E-3},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":0}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":-2.4364607093440428E-3}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":1151.4990492722723}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":1.0509244838290601}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":466.54837248604082}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":0}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":-96.793118365211967},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":-1.6132186394201995},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":0}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":-142.08733401047141},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":{"$error":"#DIV/0!"}},{"$f":"(I116)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":-4.3056767881961035E-3},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":{"$error":"#DIV/0!"}},{"$f":"(I117+I120)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0},null,"Fan Power",null,"kW",{"$f":"D105","v":-2.4364607093440428E-3},{"$f":"(I118)*D$14/D$67","v":-43.950972626778935},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":{"$error":"#DIV/0!"}},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":707.15322450602696},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":-16.15740932924729},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":{"$error":"#DIV/0!"}},{"$f":"(I120)*D$14/D$67","v":{"$error":"#DIV/0!"}},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":{"$error":"#DIV/0!"}},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":56.960362460342893},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":14.958187122013801}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":-26.853514429213266},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":{"$error":"#DIV/0!"}},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":-8.1374286149131113E-4},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":-16.15740932924729},null,null,null,"P,t-in",{"$f":"I63","v":14.7},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":11.768932093557654},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":19.56684598275606},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":1},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":184.34899789766038},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":184.34899789766038},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":"Increase # of Stages, rotor diameter too large"},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":15.669632230441799},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":0.97678652399893384},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":-1.7529298225372105},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":19.566845982756064}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":-4.8396559182605985E-2},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":-0.53591338166313085},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":-2.3372397633829474},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":184.34899789766038}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":-2.3372397633829472E-3},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":3038.2810825340239}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-2.0512374723066893},null,"tip diameter",null,"ft",{"$f":"0.5*I134/(60*PI())","v":8.0592908797980805},{"$f":"ROUND(I135,0)","v":8}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":124873.35249214839},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":68369.681200003921}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":{"$error":"#DIV/0!"}},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":{"$error":"#DIV/0!"}},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":1.0509244838290601}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":466.54837248604082},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":114.9025694287507}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":15.7}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.7828569949950814E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":15.50008349170589}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.49800456901720175}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.63126442802762284}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":8.1776355916097057}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":10.99789809234581}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":11495.118691352272}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":2.248411742112947}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":510.89416406010099}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D198*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D202*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":0.12890333631320083}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":5.1863199226235874}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.41236164639982026}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.65212882098412517}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":3.5912965019479484}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.8328074324074386}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":4006.0906171956653}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.78357965894231441}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":178.04847187536291}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D246*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D250*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.34740888406368187}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":1.7353399647295724}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.52656692298793917}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.88625558852411912}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D294*0.7457","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":{"$error":"#DIV/0!"}}]
[null,null,"kW",{"$f":"D298*0.7457","v":{"$error":"#DIV/0!"}}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":11.768932093557654}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":15570.056196047484}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":692.00249760211034}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":{"$error":"#DIV/0!"}}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":{"$error":"#DIV/0!"}}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-Improved","index":41,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"IMPROVED SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!J277","v":99.44588908434929},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":0},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":211.00260035182873},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":{"$error":"#NUM!"}},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!W487","v":15.7}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!W489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":{"$error":"#NUM!"}},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J46","v":-79163.124658376022},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1- Improved'!D84/60","v":-33356.879665325207},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1- Improved'!J47","v":0},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":-56358.701523550721},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1- Improved'!D92/60","v":0},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":{"$error":"#NUM!"}}]
["Gross Power","kW",{"$f":"'Flash Plant F1- Improved'!J22","v":0},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":-513622.05087799433}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1- Improved'!J44<1,1,'Flash Plant F1- Improved'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1- Improved'!J23","v":0},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":{"$error":"#DIV/0!"}}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1- Improved'!J24","v":0},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":{"$error":"#DIV/0!"}}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1- Improved'!J25/1000000","v":-39.285843103004495},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":{"$error":"#DIV/0!"}}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":{"$error":"#DIV/0!"}}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":651527.33124091325}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1- Improved'!J26/1000000","v":-320.15190059593613},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":999565.8882746296}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J27","v":{"$error":"#DIV/0!"}},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":{"$error":"#DIV/0!"}}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1- Improved'!J33","v":{"$error":"#DIV/0!"}},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":1124841.3397862709}]
["H2S Level","ppm",{"$f":"'Input A1'!T483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":3498617.8140650946}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J35","v":360.77719175378502}]
["NCG Level","ppm",{"$f":"'Input A1'!T481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":{"$error":"#DIV/0!"}}]
[null,"lb/h",{"$f":"'Flash Plant F1- Improved'!J34","v":36077.719175378501},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1- Improved'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1- Improved'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":15.7}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1- Improved'!J31","v":707.15322450602696},null,"flow",null,"cfm",{"$f":"C14","v":-33356.879665325207}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J51","v":40558.783711287222},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":334.70815221558792}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J52","v":14134.883443429841},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":-99.659597307447115}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1- Improved'!J53","v":242.91580576633123},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":-1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1- Improved'!J37","v":{"$error":"#DIV/0!"}},null,"A",null,"sq ft",{"$f":"H37/H38","v":99.659597307447115}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1- Improved'!J38","v":{"$error":"#DIV/0!"}},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":11.264570134018591}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D161","v":93121.111102609895},null,"H",null,"ft",{"$f":"H40*3","v":33.793710402055773}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1- Improved'!D167","v":20.908005425343653},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":25193.333358831467}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D210","v":42246.791851405971},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":-93803.22257366452}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1- Improved'!D216","v":7.7577511071572722}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1- Improved'!J14/'Flash Plant F1- Improved'!D67*'Flash Plant F1- Improved'!D258","v":37890.210087955034},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1- Improved'!D264","v":2.8784525838915931},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":0}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1- Improved'!J21","v":{"$error":"#DIV/0!"}},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":0}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":0}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":{"$error":"#DIV/0!"}}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":{"$error":"#DIV/0!"}}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":{"$error":"#DIV/0!"}}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":{"$error":"#DIV/0!"}}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!W517","v":{"$error":"#NUM!"}},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":{"$error":"#DIV/0!"}}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!W522/1000","v":{"$error":"#DIV/0!"}}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":0},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":0},{"$f":"'Input A1'!W498","v":0},{"$f":"E63/C$48","v":{"$error":"#DIV/0!"}}]
["Flash Vessels",2002,{"$f":"I30","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!W500","v":0},{"$f":"E64/C$48","v":{"$error":"#DIV/0!"}}]
["Cooling Tower Cost",2002,{"$f":"I10","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!W502","v":0},{"$error":"#NUM!"}]
["Condenser Cost",2002,{"$f":"I12","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!W504","v":0},{"$error":"#NUM!"}]
["Pump Costs",2002,{"$f":"I19","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!W506","v":0},{"$error":"#DIV/0!"}]
["NCG Removal System",2002,{"$f":"I23","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!W508","v":0},{"$error":"#DIV/0!"}]
["H2S Removal System",2002,{"$f":"I28","v":3498617.8140650946},{"$f":"C53","v":1.4620386784276018},0,{"$f":"'Input A1'!W510","v":0},{"$error":"#DIV/0!"}]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":{"$error":"#DIV/0!"}},{"$f":"'Flash Plant F2-Reference'!D71","v":{"$error":"#NUM!"}},{"$f":"SUM(E63:E69)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(G63:G69)","v":{"$error":"#DIV/0!"}}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":2.2066467632526656},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E74","v":{"$error":"#DIV/0!"}},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.83719766242907978},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E75","v":{"$error":"#DIV/0!"}},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.36944910082358584},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E76","v":{"$error":"#DIV/0!"}},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.88616458379548058},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E77","v":{"$error":"#DIV/0!"}},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.36049037449721044},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":{"$error":"#NUM!"}},null,{"$error":"#DIV/0!"},"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":3.4533017215453565},null,{"$f":"E74+E77+E78","v":{"$error":"#NUM!"}}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.12835685688749382},null,{"$f":"(E74+E78)*C49","v":{"$error":"#NUM!"}},null,{"$error":"#DIV/0!"}]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.12835685688749382},null,{"$f":"(E74+E78)*C50","v":{"$error":"#NUM!"}},null,{"$error":"#DIV/0!"}]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":3.7100154353203445},null,{"$f":"SUM(E79:E81)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(G77:G81)+G74","v":{"$error":"#DIV/0!"}}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":{"$error":"#NUM!"}}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":{"$error":"#DIV/0!"}}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":{"$error":"#DIV/0!"}}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":{"$error":"#DIV/0!"}}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":{"$error":"#DIV/0!"}}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":{"$error":"#DIV/0!"}}]

{"sheet":"LCOE Flash","index":42,"n_rows":143,"n_cols":22,"rows_kept":143,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(F8-D8)/D8","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U26+U27","v":96.742529293308394}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System:  Reference",null,{"$f":"J32","v":{"$error":"#NUM!"}}]
[null,"b. Flash System:  Improved",null,{"$f":"J48","v":{"$error":"#DIV/0!"}}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":683.89580812802444},{"$f":"C23*$D$60","v":73.860747277826633},0,{"$f":"100*D23/($D$66*8760)","v":1.0390874843795754},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.0390874843795754},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2581.308462495263},{"$f":"C24*$D$60","v":278.78131394948838},0,{"$f":"100*D24/($D$66*8760)","v":3.9219502222768514},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":3.9219502222768514},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.8389580812802446},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.8389580812802446},{"$f":"1000*Q24/$D$139","v":683.89580812802444},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":1.869038146152683},{"$f":"E85/1000000*E86","v":1.5},{"$f":"SUM(S24:T24)","v":3.369038146152683},{"$f":"U24*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Well",{"$f":"R26","v":13888.087262464061},{"$f":"C25*$D$60","v":1499.9134243461185},{"$f":"P$52","v":2219.0938449455166},{"$f":"100*D25/($D$66*8760)","v":21.101076340705323},{"$f":"(E25*1000/P$58)*100","v":3.1218647602809435},24.222941100986265,null,null,{"$f":"G25+G27","v":8.7069429614952689},{"$f":"E25+E27","v":6189.0969077107147},null,"a2. Confirmation [e]",{"$f":"(SUM(D91:D93)-D92)/1000000","v":5.5149087916644106},{"$f":"D94/1000000","v":20.298175833288219},{"$f":"SUM(O25:P25)","v":25.81308462495263},{"$f":"1000*Q25/$D$139","v":2581.308462495263},{"$f":"(SUM(E91:E93)-E92)/1000000","v":1.1039756777771763},{"$f":"E94/1000000","v":5.4128468888768584},{"$f":"SUM(S25:T25)","v":6.5168225666540351},{"$f":"U25*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D106/1000000","v":7.1798236282367274},{"$f":"(D110+D112)/1000000","v":131.70104899640387},{"$f":"SUM(O26:P26)","v":138.8808726246406},{"$f":"1000*Q26/$D$139","v":13888.087262464061},{"$f":"(E106)/1000000","v":4.3869652261547323},{"$f":"(E110+E112)/1000000","v":72.380840476630624},{"$f":"SUM(S26:T26)","v":76.767805702785353},{"$f":"U26*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Field-Other",{"$f":"R27","v":3644.3181390632208},{"$f":"C27*$D$60","v":393.58635901882786},{"$f":"P53","v":3970.0030627651981},5.5370501213675816,{"$f":"(E27*1000/P$58)*100","v":5.5850782012143263},11.122128322581908,null,null,{"$f":"F32-F26","v":{"$error":"#NUM!"}},null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":36.443181390632205},null,{"$f":"SUM(O27:P27)","v":36.443181390632205},{"$f":"1000*Q27/$D$139","v":3644.3181390632208},{"$f":"SUM(S28:S31)","v":19.974723590523048},null,{"$f":"SUM(S27:T27)","v":19.974723590523048},{"$f":"U27*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null," - Plant",{"$f":"R$32","v":{"$error":"#NUM!"}},{"$f":"C28*$D$60","v":{"$error":"#NUM!"}},{"$f":"P$54","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"(E28*1000/P$58)*100","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,null,{"$f":"G32+F26+I32","v":{"$error":"#NUM!"}},null,null,"     c1. Surface Equip [k]",{"$f":"D107/1000000","v":6.4394875022403433},null,null,null,{"$f":"E107/1000000","v":6.8185823360674602}]
[null," - Permitting",{"$f":"R35","v":168},{"$f":"C29*$D$60","v":18.143999999999998},null,0.25525335190106913,{"$f":"(E29*1000/$P$58)*100","v":0},0.25525335190106913,null,null,null,null,null,"     c2. DHPs ",{"$f":"D123*D102/1000000","v":3.1646294445585452},null,null,null,{"$f":"E102*E123/1000000","v":5.5264454695233693}]
[null," - Contingency",{"$f":"R$36","v":{"$error":"#NUM!"}},{"$f":"C30*$D$60","v":{"$error":"#NUM!"}},0,{"$error":"#NUM!"},{"$f":"(E30*1000/P$58)*100","v":0},{"$error":"#NUM!"},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D124/1000000","v":1.2913066215318225},null,null,null,{"$f":"E124/1000000","v":2.0134362408731912}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":{"$error":"#NUM!"}},null,{"$f":"(E31*1000/P$58)*100","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,null,null,null,null,"     c4. Stimulation",{"$f":"D118/1000000","v":25.547757822301495},null,null,null,{"$f":"E118/1000000","v":5.6162595440590275}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":{"$error":"#NUM!"}},{"$f":"SUM(D23:D30)","v":{"$error":"#NUM!"}},{"$f":"SUM(E23:E31)","v":{"$error":"#NUM!"}},{"$f":"SUM(F23:F31)","v":{"$error":"#NUM!"}},{"$f":"SUM(G23:G31)","v":{"$error":"#NUM!"}},{"$f":"SUM(H23:H31)","v":{"$error":"#NUM!"}},{"$f":"H32*I21","v":{"$error":"#NUM!"}},{"$f":"H32+I32","v":{"$error":"#NUM!"}},null,null,null,"d. Plant",{"$f":"O33+O34","v":{"$error":"#NUM!"}},null,{"$f":"SUM(O32:P32)","v":{"$error":"#NUM!"}},{"$f":"1000*Q32/$D$139","v":{"$error":"#NUM!"}},{"$f":"S33+S34","v":{"$error":"#DIV/0!"}},null,{"$f":"S32","v":{"$error":"#DIV/0!"}},{"$f":"U32*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D140*D143/1000","v":{"$error":"#NUM!"}},null,null,null,{"$f":"E140*E143/1000","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A383","v":1},"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D141/1000000","v":0},null,null,null,{"$f":"E141/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D108+D142)/1000000","v":1.68},null,{"$f":"SUM(O35:P35)","v":1.68},{"$f":"1000*Q35/$D$139","v":168},{"$f":"(E83+E92+E108+E142)/1000000","v":1.4950000000000001},null,{"$f":"S35","v":1.4950000000000001},{"$f":"U35*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,null,{"$f":"SUM(U24:U35)*E61","v":{"$error":"#DIV/0!"}},{"$f":"U36*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":154.99922482969208},{"$f":"SUM(Q24:Q36)","v":{"$error":"#NUM!"}},{"$f":"Q37*1000/D$139","v":{"$error":"#NUM!"}},null,{"$f":"SUM(T24:T36)","v":79.293687365507481},{"$f":"SUM(U24:U36)","v":{"$error":"#DIV/0!"}},{"$f":"U37*1000/E$139","v":{"$error":"#DIV/0!"}}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":{"$error":"#DIV/0!"}},{"$f":"C39*$E$60","v":{"$error":"#DIV/0!"}},0,{"$f":"100*D39/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E39*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$f":"F39+G39","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"plant",{"$f":"D143*D140*1000","v":{"$error":"#NUM!"}},null,null,null,{"$f":"E143*E140*1000","v":{"$error":"#DIV/0!"}}]
[null," - Confirmation",{"$f":"V25","v":{"$error":"#DIV/0!"}},{"$f":"C40*$E$60","v":{"$error":"#DIV/0!"}},0,{"$f":"100*D40/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"F40+G40","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"transmission",{"$f":"D141","v":0},null,null,null,{"$f":"E141","v":0}]
[null," - Field-Well",{"$f":"V26","v":{"$error":"#DIV/0!"}},{"$f":"C41*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q52","v":777.93687365507469},{"$f":"100*D41/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E41*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"G41+G43","v":{"$error":"#DIV/0!"}},{"$f":"E41+E43","v":{"$error":"#DIV/0!"}},null,"successful confirmation wells",{"$f":"('Summary A1'!H96*D90)*(1+'Input A1'!T179)+D93","v":20800467.699962102},null,null,null,{"$f":"('Summary A1'!J96*E90)*(1+'Input A1'!W179)+E93","v":6016822.566654034}]
[null," - Field-Makeup",null,{"$f":"R75","v":{"$error":"#DIV/0!"}},null,{"$f":"100*D42/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E42*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,"production wells (successful)",{"$f":"D103*D109*(1+'Input A1'!T237)","v":87454493.269715458},null,null,null,{"$f":"E103*E109*(1+'Input A1'!W237)","v":49087841.324385695}]
[null," - Field-Other",{"$f":"V27","v":{"$error":"#DIV/0!"}},{"$f":"C43*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q53","v":{"$error":"#DIV/0!"}},{"$f":"100*D43/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$f":"(E43*1000/$Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,{"$f":"F48-F42","v":{"$error":"#DIV/0!"}},null,null,"injection wells (&stimulation)",{"$f":"D105*D111*(1+'Input A1'!T237)","v":50831608.176508605},null,null,null,{"$f":"E105*E111*(1+'Input A1'!W237)","v":26912041.176076476}]
[null," - Plant",{"$f":"V32","v":{"$error":"#DIV/0!"}},{"$f":"C44*$E$60","v":{"$error":"#DIV/0!"}},{"$f":"Q54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"G48+F42+I48","v":{"$error":"#DIV/0!"}},null,null,"geothermal pumps",{"$f":"(D102*D123+D124)*(1+'Input A1'!T237)","v":4678732.8693948863},null,null,null,{"$f":"(E102*E123+E124)*(1+'Input A1'!W237)","v":7916875.7959163897}]
[null," - Permitting",{"$f":"V35","v":{"$error":"#DIV/0!"}},{"$f":"C45*$E$60","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"surface equipment",{"$f":"D107*(1+'Input A1'!T237)","v":6761461.8773523606},null,null,null,{"$f":"E107*(1+'Input A1'!W237)","v":7159511.4528708337}]
[null," - Contingency",{"$f":"V36","v":{"$error":"#DIV/0!"}},{"$f":"C46*$E$60","v":{"$error":"#DIV/0!"}},null,{"$f":"100*D46/($E$66*8760)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":{"$error":"#NUM!"}},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":{"$error":"#DIV/0!"}}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":{"$error":"#DIV/0!"}},null,{"$f":"(E47*1000/Q$58)*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D39:D46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E39:E47)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F39:F46)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G39:G47)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H39:H47)","v":{"$error":"#DIV/0!"}},{"$f":"H48*I37","v":{"$error":"#DIV/0!"}},{"$f":"H48+I48","v":{"$error":"#DIV/0!"}},{"$f":"F42+G48+I48","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,{"$f":"F48-F42","v":{"$error":"#DIV/0!"}},{"$f":"G48+F42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,{"$f":"F41+F43","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H84/1000,(D131/100)*P58/1000)","v":2219.0938449455166},{"$f":"IF(A129=0,'O&M Cost F1'!Q84/1000,(E131/100)*Q58/1000)","v":777.93687365507469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A129=0,('O&M Cost F1'!H85+'O&M Cost F1'!H86)/1000,0)","v":3970.0030627651981},{"$f":"IF(A129=0,('O&M Cost F1'!Q85+'O&M Cost F1'!Q86)/1000,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1'!H42/1000,(D130/100)*P58/1000)","v":{"$error":"#NUM!"}},{"$f":"IF(A129=0,'O&M Cost F1'!Q42/1000,(E130/100)*Q58/1000)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A130=0,'O&M Cost F1'!H93/1000,0)","v":{"$error":"#NUM!"}},{"$f":"IF(A130=0,'O&M Cost F1'!Q93/1000,0)","v":{"$error":"#DIV/0!"}}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":{"$error":"#NUM!"}},{"$f":"SUM(Q52:Q55)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D139*1000*365*24*D66","v":71082318.272679284},{"$f":"E139*1000*365*24*E66","v":{"$error":"#DIV/0!"}}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!T40","v":0.95},{"$f":"'Input A1'!W40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!T44","v":7.0000000000000007E-2},{"$f":"'Input A1'!W44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"Reference","Improved"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!H193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!J193","v":7.9311696904378212E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D102)*D109/1000","v":96822.110812397339},{"$f":"(E102)*E109/1000","v":51261.030811574237}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!H189","v":0.85414946254120738},{"$f":"'Summary A1'!J189","v":0.90188253333515556},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D100*D109/1000","v":0},{"$f":"E100*E109/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.81144198941414702},{"$f":"E59*E65","v":0.85678840666839773},"<==  Utilizatin factor * Power after Drawdown",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D101*D109/1000","v":0},{"$f":"E101*E109/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D105*D111/1000","v":48411.05540619867},{"$f":"E105*E111/1000","v":25630.515405787119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D102*D123/1000","v":3164.6294445585449},{"$f":"E102*E123/1000","v":5526.445469523369}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D107/1000","v":6439.487502240343},{"$f":"E107/1000","v":6818.5823360674603}]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D105*D117/1000","v":26831.197926001427},{"$f":"E105*E117/1000","v":5682.1519467228836}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":181668.48109139633},{"$f":"SUM(R64:R70)","v":94918.725969675055}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!H192","v":0},{"$f":"'Summary A1'!J192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!H50","v":100},{"$f":"'Summary A1'!J50","v":100},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":212},{"$f":"E73*1.8+32","v":212},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!H52","v":2000},{"$f":"'Summary A1'!J52","v":2000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D139","v":0},{"$f":"R74/E139","v":{"$error":"#DIV/0!"}}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!H78","v":680000},{"$f":"'Summary A1'!J78","v":495000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!H79","v":88958.081280244631},{"$f":"'Summary A1'!J79","v":69038.146152683039}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4518958.0812802445},{"$f":"SUM(E82:E85)*E86","v":2364038.1461526831}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!H92","v":5412846.8888768582},{"$f":"'Summary A1'!J92","v":2706423.4444384291}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":1764908.7916644108},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":770642.344443843}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!H103","v":0},{"$f":"'Summary A1'!J103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!H101","v":3750000},{"$f":"'Summary A1'!J101","v":333333.33333333331}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!H100","v":20298175.833288219},{"$f":"'Summary A1'!J100","v":5412846.8888768582}]
[]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!H116","v":0},{"$f":"'Summary A1'!J116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!H117","v":0},{"$f":"'Summary A1'!J117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!H112","v":21.46495834080114},{"$f":"'Summary A1'!J112","v":22.728607786891533}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!H118","v":18.46495834080114},{"$f":"'Summary A1'!J118","v":20.728607786891533}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!H111","v":0.5},{"$f":"'Summary A1'!J111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":10.73247917040057},{"$f":"'Summary A1'!J114","v":11.364303893445767}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!H127","v":7179823.6282367278},{"$f":"'Summary A1'!J127","v":4386965.2261547325}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!H123","v":6439487.502240343},{"$f":"'Summary A1'!J123","v":6818582.3360674605}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!H126","v":1000000},{"$f":"'Summary A1'!J126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!H109","v":4510705.740730715},{"$f":"'Summary A1'!J109","v":2255352.8703653575}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!H129","v":83289993.590205193},{"$f":"'Summary A1'!J129","v":46750325.070843518}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!H110","v":4510705.740730715},{"$f":"'Summary A1'!J110","v":2255352.8703653575}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!H130","v":48411055.406198673},{"$f":"'Summary A1'!J130","v":25630515.405787118}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!H158","v":25547757.822301496},{"$f":"'Summary A1'!J158","v":5616259.5440590279}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!H218","v":147432.35902504114},{"$f":"'Summary A1'!J218","v":243149.31743028641}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!H231","v":1291306.6215318225},{"$f":"'Summary A1'!J231","v":2013436.2408731913}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A129=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D129","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H265,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A129=1,'Summary A1'!H269,0)","v":0},{"$f":"IF(A129=1,'Summary A1'!J269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!W380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"Reference","Improved"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!H313/1000","v":10},{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!H312/1000","v":6.0858494014413109},{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!H287","v":0},{"$f":"'Summary A1'!J287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!H319","v":{"$error":"#NUM!"}},{"$f":"'Summary A1'!J319","v":{"$error":"#DIV/0!"}}]

{"sheet":"FRC cost summary","index":43,"n_rows":43,"n_cols":4,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[{"$f":"'Input A1'!A398","v":1},"Power Plant Type",{"$f":"INPUT!R28","v":"BINARY"}]
[]
[null,null,"Reference","Improved"]
[null,"Contingency",{"$f":"'Input A1'!T41","v":0.15},{"$f":"'Input A1'!W41","v":9.9999999999999992E-2}]
[null,"Capital Costs"]
[null,"Exploration",{"$f":"'Summary A1'!H82-'Summary A1'!H78","v":3838958.0812802445},{"$f":"'Summary A1'!J82-'Summary A1'!J78","v":1869038.1461526831}]
[null,"Confirmation",{"$f":"'Summary A1'!H105-'Summary A1'!H103-'Summary A1'!H101","v":22063084.624952629},{"$f":"'Summary A1'!J105-'Summary A1'!J103-'Summary A1'!J101","v":6183489.2333207009}]
[null,"Permitting",{"$f":"'Summary A1'!H78+'Summary A1'!H103+'Summary A1'!H126+'Summary A1'!H287","v":1680000},{"$f":"'Summary A1'!J78+'Summary A1'!J103+'Summary A1'!J126+'Summary A1'!J287","v":1495000}]
[null,"Well Field",{"$f":"'Summary A1'!H131-'Summary A1'!H126","v":149776296.19297132},{"$f":"'Summary A1'!J131-'Summary A1'!J126","v":91126269.749249399}]
[null,"Stimulation",{"$f":"'Summary A1'!H95+'Summary A1'!H158","v":28047757.822301496},{"$f":"'Summary A1'!J95+'Summary A1'!J158","v":6116259.5440590279}]
[null,"Power Plant",{"$f":"'Summary A1'!H273+'Summary A1'!H282","v":95306407.954843178},{"$f":"'Summary A1'!J273+'Summary A1'!J282","v":167518808.1936903}]
[null,"Contingency",{"$f":"SUM(C7:C12)*C5","v":45106875.70145233},{"$f":"SUM(D7:D12)*D5","v":27430886.486647211}]
[]
[null,"O&M Costs"]
[null,"Power Plant",{"$f":"IF($A$2=1,'O&M Costs B1'!H38,'O&M Cost F1'!H42)","v":2353814.9636049196},{"$f":"IF($A$2=1,'O&M Costs B1'!Q38,'O&M Cost F1'!Q42)","v":3311582.1633251817}]
[null,"Well Field",{"$f":"IF(A2=1,'O&M Costs B1'!H81,'O&M Cost F1'!H87)-C20","v":4053985.1785134668},{"$f":"IF(A2=1,'O&M Costs B1'!Q81,'O&M Cost F1'!Q87)-D20","v":2052229.6316452543}]
[null,"Royalties",{"$f":"IF($A$2=1,'LCOE Binary'!I32,'LCOE Flash'!I32)*C23/100","v":1421672.1857743827},{"$f":"IF($A$2=1,'LCOE Binary'!I48,'LCOE Flash'!I48)*D23/100","v":1313069.4199113562}]
[null,"Makeup(Field)",{"$f":"IF($A$2=1,'LCOE Binary'!Q74,'LCOE Flash'!Q74)*1000","v":0},{"$f":"IF($A$2=1,'LCOE Binary'!R74,'LCOE Flash'!R74)*1000","v":0}]
[null,"Water",{"$f":"IF(A2=1,'O&M Costs B1'!H59,'O&M Cost F1'!H66)","v":2166092.0392994047},{"$f":"IF(A2=1,'O&M Costs B1'!Q59,'O&M Cost F1'!Q66)","v":1146805.3096092502}]
[null,"Taxes & Insurance",{"$f":"IF($A$2=1,'O&M Costs B1'!H86,'O&M Cost F1'!H93)","v":2292811.1071870732},{"$f":"IF($A$2=1,'O&M Costs B1'!Q86,'O&M Cost F1'!Q93)","v":2183048.1792041482}]
[]
[null,"Levelized Annual Power",{"$f":"IF($A$2=1,'LCOE Binary'!P58,'LCOE Flash'!P58)","v":71082318.272679284},{"$f":"IF($A$2=1,'LCOE Binary'!Q58,'LCOE Flash'!Q58)","v":187636661.06037909}]
[null,"FCR",{"$f":"'Input A1'!T47","v":0.108},{"$f":"'Input A1'!W47","v":0.108}]
[null,"Exploration",{"$f":"C7*C$24/C$23","v":5.8327792741338057E-3},1.075781878891647E-3]
[null,"Confirmation",3.3521882760691075E-2,3.5590957194859738E-3]
[null,"Permitting",2.5525335190106913E-3,8.6049282207193096E-4]
[null,"Well Field",{"$f":"C10*C$24/C$23","v":0.22756489070585276},{"$f":"D10*D$24/D23","v":5.2450502355464647E-2}]
[null,"Stimulation",{"$f":"C11*C$24/C$23","v":4.2614786889594573E-2},{"$f":"D11*D$24/D$23","v":3.5203996224693872E-3}]
[null,"Power Plant",{"$f":"C12*C$24/C$23","v":0.14480523861978833},{"$f":"D12*D$24/D$23","v":9.6420556530244186E-2}]
[null,"Contingency",{"$f":"C13*C$24/C$23","v":6.8533816765360689E-2},{"$f":"D13*D$24/D$23","v":1.5788682892862779E-2}]
[null,"capital",{"$f":"SUM(C25:C31)","v":0.52542592853443193},{"$f":"SUM(D25:D31)","v":0.17367551182149055}]
[]
[null,"Power Plant",{"$f":"C16/C$23","v":3.3113930732751803E-2},{"$f":"D16/D$23","v":1.7648907972517999E-2}]
[null,"Well Field",{"$f":"C17/C$23","v":5.7032258894004428E-2},1.093725298695692E-2]
[null,"Royalties",2.0000363245338989E-2,6.9979363973484221E-3]
[null,"Makeup(Field)",0,0]
[null,"Water",3.0473007801884666E-2,6.1118403148317738E-3]
[null,"Taxes & Insurance",3.2255716511546621E-2,1.1634443753513985E-2]
[null,"O&M",{"$f":"SUM(C34:C39)","v":0.17287527718552653},{"$f":"SUM(D34:D39)","v":5.3330381425169104E-2}]
[]
[null,"Total",{"$f":"C32+C40","v":0.69830120571995846},{"$f":"D32+D40","v":0.22700589324665965}]
[null,null,{"$f":"IF($A$2=1,'LCOE Binary'!J32,'LCOE Flash'!J32)/100","v":0.70572710308553266},{"$f":"IF($A$2=1,'LCOE Binary'!J48,'LCOE Flash'!J48)/100","v":0.24692718430643715}]

{"sheet":"Reservoir A1 10-90s","index":44,"n_rows":83,"n_cols":25,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"Reservoir Hydraulic Calculations"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:","2008-08-14"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,"C",{"$f":"D9","v":11.6},null,"F",{"$f":"J9*1.8+32","v":52.879999999999995},null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"Po","bar",{"$f":"G10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D9<100,14.7, 0.0000000136666056*G9^4 - 0.0000027120923771*G9^3 + 0.0003545452343917*G9^2 - 0.0156410175570826*G9 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M10/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J9<100,14.7, 0.0000000136666056*M9^4 - 0.0000027120923771*M9^3 + 0.0003545452343917*M9^2 - 0.0156410175570826*M9 + 0.320593729630411)","v":14.7},null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"rho,o","kg/m^3",{"$f":"G11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G9^4 + 0.00000020215*G9^3 - 0.00012456*G9^2 + 0.0072343*G9 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M11*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M9^4 + 0.00000020215*M9^3 - 0.00012456*M9^2 + 0.0072343*M9 + 62.329","v":62.39173953204314},null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"dT","C/m",{"$f":"'Resource A1'!G51","v":4.4200000000000003E-2},null,"F/ft",{"$f":"D13*1.8/3.28083","v":2.4249961137882796E-2},null,"C/m",{"$f":"'Resource A1'!H51","v":4.4200000000000003E-2},null,"F/ft",{"$f":"J13*1.8/3.28083","v":2.4249961137882796E-2}]
[null,"CT","1/C",{"$f":"'GF Pumping A1'!D109","v":3.7131987748009087E-4},null,null,null,null,"1/C",{"$f":"D14","v":3.7131987748009087E-4}]
[null,"CP","1/bar",{"$f":"'GF Pumping A1'!D110","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D15","v":4.64E-10}]
[null,"depth, production","m",{"$f":"G16/3.28083","v":2000},null,"ft",{"$f":"'Summary A1'!L119*3280.83","v":6561.66},null,"m",{"$f":"M16/3.28083","v":2000},null,"ft",{"$f":"'Summary A1'!M119*3280.83","v":6561.66}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D16-0.5*D$14*D$13*D16^2))-1)/100000","v":194.68748326003586},null,"psia",{"$f":"D17*14.50377","v":2823.7024790824103},null,"bar",{"$f":"(J10+(1/J15)*(EXP(J11*J12*J15*(J16-0.5*J14*J13*J16^2))-1)/100000)","v":194.68748326003586},null,"psia",{"$f":"J17*14.50377","v":2823.7024790824103}]
[null,"depth, injection","m",{"$f":"G18/3.28083","v":2000},null,"ft",{"$f":"'Summary A1'!L120*3280.83","v":6561.66},null,"m",{"$f":"M18/3.28083","v":2000},null,"ft",{"$f":"'Summary A1'!M120*3280.83","v":6561.66}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$10+(1/D$15)*(EXP(D$11*D$12*D$15*(D18-0.5*D$14*D$13*D18^2))-1)/100000","v":194.68748326003586},null,"psia",{"$f":"D19*14.50377","v":2823.7024790824103},null,"bar",{"$f":"J$10+(1/J$15)*(EXP(J$11*J$12*J$15*(J18-0.5*J$14*J$13*J18^2))-1)/100000","v":194.68748326003586},null,"psia",{"$f":"J19*14.50377","v":2823.7024790824103}]
[null,"P,injection -bh used","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":213.14274249263539},null,"psia",{"$f":"'GF Pumping A2 10-90s'!G126","v":3091.3733142824103},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":213.14274249263539},null,"psia",{"$f":"'GF Pumping A2 10-90s'!M126","v":3091.3733142824103}]
[]
[null,"dP-reservoir - fracture flow (EGS Only)"]
[null,"T,avg","C",{"$f":"Geofluid!J107","v":68.5},null,"F",{"$f":"D23*1.8+32","v":155.30000000000001},null,"C",{"$f":"Geofluid!K107","v":68.5},null,"F",{"$f":"J23*1.8+32","v":155.30000000000001}]
[null,"rho","kg/m^3",{"$f":"(G24/2.20462)*35.3146","v":978.75461161456701},null,"lb/cft",{"$f":" -0.00000000017845*G23^4 + 0.00000020215*G23^3 - 0.00012456*G23^2 + 0.0072343*G23 + 62.329","v":61.10169708442703},null,"kg/m^3",{"$f":"(M24/2.20462)*35.3146","v":978.75461161456701},null,"lb/cft",{"$f":" -0.00000000017845*M23^4 + 0.00000020215*M23^3 - 0.00012456*M23^2 + 0.0072343*M23 + 62.329","v":61.10169708442703}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"2.20462*D25*3600","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"2.20462*J25*3600","v":317465.27999999997}]
[null,"q","m^3/s",{"$f":"D25/D24","v":4.0868262100972837E-2},null,"ft^3/s",{"$f":"G25/(G24*3600)","v":1.4432463287910153},null,"m^3/s",{"$f":"J25/J24","v":4.0868262100972837E-2},null,"ft^3/s",{"$f":"M25/(M24*3600)","v":1.4432463287910153}]
[null,"viscosity","kg/m-s",{"$f":"G27*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*G23^-1.199532","v":2.7207836109336813E-4},null,"kg/m-s",{"$f":"M27*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*M23^-1.199532","v":2.7207836109336813E-4}]
[]
[null,"distance between wells","m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"D29*3.28083","v":3280.83},null,"m",{"$f":"'Input A1'!C248*1000","v":1000},null,"ft",{"$f":"J29*3.28083","v":3280.83}]
[null,"fracture orientation (angle)",null,{"$f":"'Input A1'!T274","v":15},null,null,null,null,null,{"$f":"D30","v":15}]
[null,"effective length","m",{"$f":"D29/COS(PI()*D30/180)","v":1035.276180410083},null,"ft",{"$f":"D31*3.28083","v":3396.5651509748127},null,"m",{"$f":"J29/COS(PI()*J30/180)","v":1035.276180410083},null,"ft",{"$f":"J31*3.28083","v":3396.5651509748127}]
[null,"# fractures",null,{"$f":"'Input A1'!T273","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"D32","v":8},null,null,{"$f":"J32","v":8}]
[null,"fracture aperture (height)","m",{"$f":"'Input A1'!C270","v":3.1750095758288806E-3},null,"ft",{"$f":"D33*3.28083","v":1.0416666666666666E-2},null,"m",{"$f":"'Input A1'!G270","v":3.1750095758288806E-3},null,"ft",{"$f":"J33*3.28083","v":1.0416666666666666E-2}]
[null,"fracture width","m",{"$f":"'Input A1'!C271","v":152.40045963978628},null,"ft",{"$f":"D34*3.28083","v":500},null,"m",{"$f":"'Input A1'!G271","v":152.40045963978628},null,"ft",{"$f":"J34*3.28083","v":500}]
[null,"fracture flow area","m^2",{"$f":"D33*D34","v":0.48387291871704424},null,"ft^2",{"$f":"G33*G34","v":5.208333333333333},null,"m^2",{"$f":"J33*J34","v":0.48387291871704424},null,"ft^2",{"$f":"M33*M34","v":5.208333333333333}]
[null,"hydraulic diameter - fracture","m",{"$f":"2*D35/(D33+D34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*G35/(G33+G34)","v":2.083289931459761E-2},null,"m",{"$f":"2*J35/(J33+J34)","v":6.3498868623481286E-3},null,"ft",{"$f":"2*M35/(M33+M34)","v":2.083289931459761E-2}]
[null,"flow per fracture","m^3/s",{"$f":"D26/D32","v":5.1085327626216046E-3},null,"ft^3/s",{"$f":"G26/G32","v":0.18040579109887692},null,"m^3/s",{"$f":"J26/J32","v":5.1085327626216046E-3},null,"ft^3/s",{"$f":"M26/M32","v":0.18040579109887692}]
[null,"velocity","m/s",{"$f":"D37/D35","v":1.0557591807713745E-2},null,"ft/s",{"$f":"G37/G35","v":3.463791189098437E-2},null,"m/s",{"$f":"J37/J35","v":1.0557591807713745E-2},null,"ft/s",{"$f":"M37/M35","v":3.463791189098437E-2}]
[null,"friction factor=64/Re,  for laminar flow (Re<~2000)",null,null,null,{"$f":"IF(G40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "},null,null,null,null,null,{"$f":"IF(M40<2000,\" \",\"STOP- flow too high in fracture\")","v":" "}]
[{"$f":"IF(G40<2000,0,1)","v":0},"Re",null,{"$f":"G40","v":162.05434805724792},null,null,{"$f":"G24*G38*G36/G27","v":162.05434805724792},null,null,{"$f":"M40","v":162.05434805724792},null,null,{"$f":"M24*M38*M36/M27","v":162.05434805724792}]
[{"$f":"IF(M40<2000,0,1)","v":0},"friction factor",null,{"$f":"64/D40","v":0.39492923681005537},null,null,{"$f":"64/G40","v":0.39492923681005537},null,null,{"$f":"64/J40","v":0.39492923681005537},null,null,{"$f":"64/M40","v":0.39492923681005537}]
[]
[null,"head loss","m",{"$f":"D41*(D31/D36)*(D38^2)/(2*D12)","v":0.36590899260198645},null,"ft",{"$f":"G41*(G31/G36)*(G38^2)/(2*32.174)","v":1.200543425078384},null,"m",{"$f":"J41*(J31/J36)*(J38^2)/(2*J12)","v":0.36590899260198645},null,"ft",{"$f":"M41*(M31/M36)*(M38^2)/(2*32.174)","v":1.200543425078384}]
[null,null,"kg/m^2",{"$f":"D43*D24","v":358.13511394043474},null,null,null,null,"kg/m^2",{"$f":"J43*J24","v":358.13511394043474}]
[null,null,"Pa",{"$f":"D43*D24*D12","v":3512.2310624138436},null,null,null,null,"Pa",{"$f":"J43*J24*J12","v":3512.2310624138436}]
[null,null,"bar",{"$f":"D45/100000","v":3.5122310624138439E-2},null,"psi",{"$f":"G43*G24/144","v":0.50941139372111066},null,"bar",{"$f":"J45/100000","v":3.5122310624138439E-2},null,"psi",{"$f":"M43*M24/144","v":0.50941139372111066}]
[]
[{"$f":"'Input A1'!A258","v":0},"dP-reservoir via k*A"]
[null,"k","darcy",{"$f":"G49","v":0},null,"darcy",{"$f":"'Summary A1'!L165","v":0},null,"darcy",{"$f":"M49","v":0},null,"darcy",{"$f":"'Summary A1'!M165","v":0}]
[null,"Area","m^2",{"$f":"G50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!L166","v":0},null,"m^2",{"$f":"M50/(3.28083^2)","v":0},null,"ft^2",{"$f":"'Summary A1'!M166","v":0}]
[null,"k*A","darcy-m^2",{"$f":"D49*D50","v":0},null,"darcy-ft^2",{"$f":"G49*G50","v":0},null,"darcy-m^2",{"$f":"J49*J50","v":0},null,"darcy-ft^2",{"$f":"M49*M50","v":0}]
[null,null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*D52","v":1.0623150348929999E-11},null,"m^2/darcy",9.8692299999999991E-13,null,"ft^2/darcy",{"$f":"10.76391*J52","v":1.0623150348929999E-11}]
[null,null,"m^4",{"$f":"D51*D52","v":0},null,"ft^4",{"$f":"G51*G52","v":0},null,"m^4",{"$f":"J51*J52","v":0},null,"ft^4",{"$f":"M51*M52","v":0}]
[null,"T used for properties","C",{"$f":"IF(A1=1,Geofluid!J107,'Summary A1'!L50)","v":68.5},null,"F",{"$f":"D54*1.8+32","v":155.30000000000001},null,"C",{"$f":"IF(A1=1,Geofluid!K107,'Summary A1'!M50)","v":68.5},null,"F",{"$f":"J54*1.8+32","v":155.30000000000001}]
[null,"rho","kg/m^3",{"$f":"(G55/2.20462)*35.31467","v":978.75655168532569},null,"lb/ft^3",{"$f":" -0.00000000017845*G54^4 + 0.00000020215*G54^3 - 0.00012456*G54^2 + 0.0072343*G54 + 62.329","v":61.10169708442703},null,"kg/m^3",{"$f":"(M55/2.20462)*35.31467","v":978.75655168532569},null,"lb/ft^3",{"$f":" -0.00000000017845*M54^4 + 0.00000020215*M54^3 - 0.00012456*M54^2 + 0.0072343*M54 + 62.329","v":61.10169708442703}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"'Summary A1'!L135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[null,null,"m^3/s",{"$f":"(D56/D55)","v":4.0868181092758769E-2},null,"ft^3/s",{"$f":"(G56/G55)/3600","v":1.4432463287910153},null,"m^3/s",{"$f":"(J56/J55)","v":4.0868181092758769E-2},null,"ft^3/s",{"$f":"(M56/M55)/3600","v":1.4432463287910153}]
[null,"viscosity","kg/m-s",{"$f":"G58*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*G54^-1.199532","v":2.7207836109336813E-4},null,"kg/m-s",{"$f":"M58*3.28083/2.20462","v":4.0489646715803857E-4},null,"lb/ft-s",{"$f":"0.115631*M54^-1.199532","v":2.7207836109336813E-4}]
[null,"distance between wells","m",{"$f":"D29","v":1000},null,"ft",{"$f":"D59*3.28083","v":3280.83},null,"m",{"$f":"J29","v":1000},null,"ft",{"$f":"J59*3.28083","v":3280.83}]
[]
[null,"dP,reservoir","kg/s^2-m",{"$f":"D57*D58*D59/D53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"G57*G58*G59/G53","v":{"$error":"#DIV/0!"}},null,"kg/s^2-m",{"$f":"J57*J58*J59/J53","v":{"$error":"#DIV/0!"}},null,"lb/s^2-ft",{"$f":"M57*M58*M59/M53","v":{"$error":"#DIV/0!"}}]
[null,null,"kg/m^2",{"$f":"D61/D12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"G61/G12","v":{"$error":"#DIV/0!"}},null,"kg/m^2",{"$f":"J61/J12","v":{"$error":"#DIV/0!"}},null,"lb/ft^2",{"$f":"M61/M12","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"D62*D12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"G62/144","v":{"$error":"#DIV/0!"}},null,"bar",{"$f":"J62*J12/100000","v":{"$error":"#DIV/0!"}},null,"psi",{"$f":"M62/144","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"'Input A1'!A254","v":0},"Inputted dP,reservoir",null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!L161","v":0.4},null,null,null,null,"psi-h/1000/lb",{"$f":"'Summary A1'!M161","v":0.4}]
[null,"flow",null,null,null,"lb/h",{"$f":"G56","v":317465.27999999997},null,null,null,null,"lb/h",{"$f":"M56","v":317465.27999999997}]
[null,"dP","bar",{"$f":"G67/14.50377","v":8.7553864960627479},null,"psi",{"$f":"G65*G66/1000","v":126.98611199999999},null,null,{"$f":"M67/14.50377","v":8.7553864960627479},null,"psi",{"$f":"M65*M66/1000","v":126.98611199999999}]
[]
[]
[null,"Reservoir dP used","bar",{"$f":"IF($A1=0,IF($A65=0,D67,D63),IF($A65=0,D67,IF($A48=0,D63,D46)))","v":8.7553864960627479},null,"psi",{"$f":"IF($A1=0,IF($A65=0,G67,G63),IF($A65=0,G67,IF($A48=0,G63,G46)))","v":126.98611199999999},null,"bar",{"$f":"IF($A1=0,IF($A65=0,J67,J63),IF($A65=0,J67,IF($A48=0,J63,J46)))","v":8.7553864960627479},null,"psi",{"$f":"IF($A1=0,IF($A65=0,M67,M63),IF($A65=0,M67,IF($A48=0,M63,M46)))","v":126.98611199999999}]
[]
[null,"Injection well bottom hole (EGS)","bar",{"$f":"'GF Pumping A2 10-90s'!D126","v":213.14274249263539},null,"psi",{"$f":"'GF Pumping A2 10-90s'!G126","v":3091.3733142824103},null,"bar",{"$f":"'GF Pumping A2 10-90s'!J126","v":213.14274249263539},null,"psi",{"$f":"'GF Pumping A2 10-90s'!M126","v":3091.3733142824103}]
[{"$f":"'Input A1'!A319","v":1},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!D112,0)","v":18.386306076910461},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!G112,0)","v":266.67083520000006},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!J112,0)","v":9.1931530384552307},null,null,{"$f":"IF($A73=1,'GF Pumping A2 10-90s'!M112,0)","v":266.67083520000006}]
[null,"Prod well bottomhole"]
[null,"P,production well bottomhole","bar",{"$f":"IF($A$1=1,D72-D70-D73,D17-D70)","v":186.00104991966217},null,"psia",{"$f":"IF($A$1=1,G72-G70-G73,G17-G70)","v":2697.7163670824102},null,"bar",{"$f":"IF($A$1=1,J72-J70-J73,J17-J70)","v":195.19420295811742},null,"psia",{"$f":"IF($A$1=1,M72-M70-M73,M17-M70)","v":2697.7163670824102}]
[]
[]
[]
[]
[]
[]
[]
["2010-09-16","Changed cell D9 to 11.6C - previously it used the value in Geofluid D46 (the ambient temperature used in plant design)"]

{"sheet":"Reservoir B1 10-90s","index":45,"n_rows":1045,"n_cols":39,"rows_kept":1045,"cut":false,"hidden":true,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia","150< <600F",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb","125< <325F",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R","125< <325F",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,0.1,null,0.9,null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H47","v":50},{"$f":"Geofluid!H48","v":18.110910990000001},{"$f":"Geofluid!H49","v":3.6074901572348994E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":100},null,{"$f":"'Summary A1'!M50","v":100},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":209.52339614904486},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":177.68457701098529},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.30845618798994073}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":212},null,{"$f":"H17*1.8+32","v":212}]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":1.3758910283084131},null,{"$f":"'Summary A1'!M56","v":1.3758910283084131}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":2.4766038509551436},null,{"$f":"H19*1.8","v":2.4766038509551436}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":18.768700000000003},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":18.768700000000003},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"'Summary A1'!L181","v":5.0000000000000001E-3},null,{"$f":"'Summary A1'!M181","v":5.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L293","v":6814379.0098507684},null,{"$f":"'Summary A1'!M293","v":11622719.189341608},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -12.447*CRatio^2 + 25.389*CRatio - 11.942)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"F17-F19","v":98.624108971691584},null,{"$f":"H17-H19","v":98.624108971691584},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":2.7639552662388338},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":2.7639552662388338},null,null,null,null,null,null,null,null,null,null,"Cratio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"Geofluid!J83","v":0.32713964135377571},null,{"$f":"Geofluid!K83","v":0.22899774894764299}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!J52","v":6.0530940369216273},null,{"$f":"Geofluid!K52","v":6.0530940369216273}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L290/F29","v":0.31791542288261521},null,{"$f":"'Summary A1'!M290/H29","v":0.22254079601783064}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":6.2287227035549542},null,{"$f":"F29","v":6.2287227035549542}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":13493.88109990739},null,{"$f":"H27*H26*H23/1000","v":16110.773028665984}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'GF Pumping A2 10-90s'!G308","v":0.51272186282223031},null,{"$f":"'GF Pumping A2 10-90s'!M308","v":0.52576104860812189}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":3493.8810999073912},null,{"$f":"H31*H23/1000","v":6110.7730286659844}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":10000},null,{"$f":"H30-H32","v":10000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F34","v":10}]
[null,null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":8.8000000000000007},null,{"$f":"'Summary A1'!M179","v":8.8000000000000007}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":91.2},null,{"$f":"H17-H35","v":91.2}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F33","v":5000},null,{"$f":"0.5*H33","v":5000}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Input A1'!T82*1000","v":300000},null,{"$f":"'Input A1'!T82*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":22},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":18}]
[null,null,null,"To","C",{"$f":"Geofluid!D46","v":10},null,{"$f":"F41","v":10}]
[null,null,null,"T/To,design",null,{"$f":"F43/F44","v":1.3131593956596876},null,{"$f":"H43/H44","v":1.3131593956596876}]
[null,null,null,"T","K",{"$f":"F24+273","v":371.62410897169161},null,{"$f":"H24+273","v":371.62410897169161}]
[null,null,null,"To","K",{"$f":"F41+273","v":283},null,{"$f":"H41+273","v":283}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F44/F43","v":0.23847782431801956},null,{"$f":"1-H44/H43","v":0.23847782431801956}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"dT,max (decline)","C",{"$f":"F43*(1-F44/(F43-F46*(F43-F44)))","v":11.284377261455177},null,{"$f":"H43*(1-H44/(H43-H46*(H43-H44)))","v":11.284377261455177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":20},null,{"$f":"'Input A1'!Z46","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$40-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$40-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.85414946254120738},null,{"$f":"L1035/M1035","v":0.82586441308396619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$40-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$40-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$40-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$40-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.8107587456596},null,{"$f":"O1035","v":10.8107587456596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$40-1,MAX(AL$554:AL$914)=0),1000,MAX(AL554:AL914))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AE55>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[]
[null,null,"P10"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":93.606231776230885},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.32713964135377571},null,null,null,null,{"$f":"F48","v":20}]
[null,null,null,"Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y544)","v":6.0758715836934236},null,{"$f":"MIN(AA63:AA544)","v":6.0758715836934236}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":100},{"$f":"V63*T63/3.413","v":1.9802070123192195},{"$f":"IF(D63*F$23/1000000-F$32/1000<0,0,D63*F$23/1000000-F$32/1000)","v":10},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},null,{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":10},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":10},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38/12)","v":8.2850041425020712E-2},null,{"$f":"C63*1.8+32-F$20","v":209.52339614904486},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":177.68457701098529},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.30845618798994073},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":20.659209948013512},{"$f":"(1-($F$34+273)/(C63+273))/(1-($F$34+273)/($F$17+273))","v":1},{"$f":"( -12.447*U63^2 + 25.389*U63 - 11.942)*V$59","v":0.32713964135377571},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":10},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":10},null,null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0},{"$f":"IF($AD63=8,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":99.958333333333343},{"$f":"V64*T64/3.413","v":1.9781309453853182},{"$f":"IF(B64>=F$48,E63,IF(D64*F$23/1000000-F$32/1000<0,0,D64*F$23/1000000-F$32/1000))","v":9.9858528930625781},{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":9.929708875426309},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":9.9437764422954054},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":209.44839614904487},177.60899116092722,0.30834334961434201,20.641171669510783,{"$f":"(1-($F$34+273)/(C64+273))/(1-($F$34+273)/($F$17+273))","v":0.99964870467607614},{"$f":"( -12.447*U64^2 + 25.389*U64 - 11.942)*V$59","v":0.32708225214620801},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":9.9858528930625781},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":9.9858528930625781},null,null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},0,{"$f":"IF($AD64=8,$AE64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":99.916684027777791},{"$f":"V65*T65/3.413","v":1.9760508455796357},{"$f":"IF(B65>=F$48,E64,IF(D65*F$23/1000000-F$32/1000<0,0,D65*F$23/1000000-F$32/1000))","v":9.971678304608341},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":9.8598648720644402},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":9.8878689934349087},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,209.37342739904489,177.53343774879335,0.30823054691912327,20.623147631938451,0.9992974772725155,0.32702386931074773,null,{"$f":"IF(X64>0,X64,IF(J65=0,0,B65))","v":0},{"$f":"IF(X64>0,Y64,E65)","v":9.971678304608341},null,9.971678304608341,null,null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,99.87505207609955,1.9739667304585489,9.9574763542730942,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,9.7904654545374949,9.8322758761421234,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,209.29848988602404,177.45791675993283,0.3081177798957101,20.605137825018659,0.99894631780011545,0.32696449343206108,null,0,9.9574763542730942,null,9.9574763542730942,null,null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,99.833437471067853,1.9718786175427503,9.9432471614494773,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,9.7215080994248471,9.7769953231331463,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,209.22358359696699,177.38242817970414,0.30800504853553073,20.587142238481448,0.99859522626965525,0.3269041250948207,null,0,9.9432471614494773,null,9.9432471614494773,null,null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,99.791840205454918,1.9697865243172812,9.9289908452871902,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,9.6529902952280384,9.722025577060375,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,209.14870851886371,177.30697199347438,0.30789235283001565,20.569160862064365,0.99824420269190095,0.32684276488370845,null,0,9.9289908452871902,null,9.9289908452871902,null,null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,99.750260272035987,1.9676904682315886,9.9147075246933767,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,9.5849095423366961,9.6673648904566356,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,209.07386463870964,177.23154818661959,0.30777969277059775,20.551193685512715,0.99789324707759963,0.32678041338341202,null,0,9.9147075246933767,null,9.9147075246933767,null,null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,99.708697663589305,1.9655904666995809,9.9003973183330096,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,9.517263352994302,9.6130115256796387,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,208.99905194350561,177.15615674452482,0.30766706834871221,20.533240698579561,0.99754235943748437,0.32671707117862553,null,0,9.9003973183330096,null,9.9003973183330096,null,null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,99.667152372896155,1.9634865370996808,9.8860603446292465,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,9.4500492512637528,9.5589637548567428,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,208.92427042025793,177.08079765258387,0.30755447955579673,20.515301891025501,0.99719153978227182,0.32665273885405288,null,0,9.8860603446292465,null,9.8860603446292465,null,null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,99.625624392740789,1.9613786967748623,9.8716967217636853,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,9.3832647729926997,9.5052198598300119,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,208.84952005597827,177.00547089619954,0.30744192638329138,20.497377252618918,0.99684078812266275,0.32658741699440103,null,0,9.8716967217636853,null,9.8716967217636853,null,null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,99.58411371591049,1.9592669630327255,9.8573065676768756,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,9.3169074657789892,9.4517781321016106,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,208.77480083768376,176.93017646078337,0.30732940882263843,20.479466773135755,0.99649010446934072,0.32652110618438734,null,0,9.8573065676768756,null,9.8573065676768756,null,null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,99.542620335195537,1.9571513531455083,9.8428900000683885,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,9.2509748889355254,9.3986368727794876,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,208.70011275239682,176.85491433175577,0.30721692686528251,20.461570442359658,0.99613948883297609,0.32645380700873022,null,0,9.8428900000683885,null,9.8428900000683885,null,null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,99.501144243389206,1.9550318843501953,9.8284471363975747,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,9.185464613455677,9.3457943925233646,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,208.62545578714543,176.77968449454607,0.30710448050267086,20.443688250081919,0.99578894122422035,0.32638552005215982,null,0,9.8284471363975747,null,9.8284471363975747,null,null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,99.459685433287802,1.9529085738484915,9.8139780938833692,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,9.1203742219776274,9.2932490114910333,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,208.55082992896291,176.70448693459241,0.30699206972625281,20.425820186101447,0.99543846165371119,0.32631624589940456,null,0,9.8139780938833692,null,9.8139780938833692,null,null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,99.418243897690601,1.9507814388069584,9.7994829895052273,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,9.0557013087496774,9.2409990592849613,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,208.47623516488795,176.62932163734177,0.30687969452748015,20.40796624022488,0.99508805013206858,0.32624598513520386,null,0,9.7994829895052273,null,9.7994829895052273,null,null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,99.376819629399904,1.9486504963569882,9.7849619400029493,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,8.991443479594377,9.1890428748991795,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,208.40167148196468,176.55418858824987,0.30676735489780688,20.390126402266333,0.99473770666989814,0.32617473834429883,null,0,9.7849619400029493,null,9.7849619400029493,null,null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,99.335412621220996,1.9465157635949095,9.7704150618774008,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,8.9275983518733639,9.1373788066664918,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,208.32713886724267,176.47908777278136,0.3066550508286896,20.37230066204765,0.99438743127778817,0.32610250611143704,null,0,9.7704150618774008,null,9.7704150618774008,null,null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,99.294022865962162,1.9443772575820082,9.7558424713906451,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,8.8641635544515651,9.0860052122059578,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,208.25263730777675,176.40401917640958,0.30654278231158699,20.354489009398179,0.994037223966313,0.32602928902137074,null,0,9.7558424713906451,null,9.7558424713906451,null,null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,99.252650356434685,1.9422349953445639,9.7412442845662106,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,8.8011367276613779,9.0349204583706868,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,208.1781667906273,176.3289827846167,0.30643054933796016,20.336691434155,0.99368708474602818,0.32595508765885095,null,0,9.7412442845662106,null,9.7412442845662106,null,null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,99.211295085452846,1.9400889938739685,9.7266206171898766,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,8.7385155232672425,8.9841229211959259,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,208.10372730285999,176.25397858289375,0.30631835189927242,20.318907926162808,0.99333701362747562,0.32587990260863975,null,0,9.7266206171898766,null,9.7266206171898766,null,null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,99.169957045833911,1.9379392701266769,9.7119715848093531,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,8.6762976044290845,8.9336109858474231,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,208.02931883154591,176.17900655674038,0.30620618998698973,20.301138475273603,0.99298701062118144,0.32580373445549865,null,0,9.7119715848093531,null,9.7119715848093531,null,null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,99.128636230398158,1.9357858410243489,9.6972973027352491,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,8.6144806456668306,8.8833830465701045,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,207.95494136376155,176.1040666916652,0.30609406359257996,20.283383071347401,0.9926370757376537,0.32572658378419206,null,0,9.6972973027352491,null,9.6972973027352491,null,null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,99.087332631968835,1.9336287234538412,9.682597886041,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,8.5530623328238882,8.8334375066370203,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,207.88059488658877,176.02915897318542,0.30598197270751354,20.265641704251493,0.99228720898738565,0.32564845117948904,null,0,9.682597886041,null,9.682597886041,null,null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,99.046046243372189,1.9314679342672654,9.6678734495632845,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,8.4920403630309647,8.7837727782985873,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,207.80627938711481,175.954283386827,0.30586991732326319,20.247914363860758,0.99193741038085625,0.32556933722615922,null,0,9.6678734495632845,null,9.6678734495632845,null,null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,99.004777057437451,1.9293034902820718,9.6531241079025847,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,8.4314124446699132,8.7343872827321167,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,207.73199485243228,175.87943991812475,0.30575789743130383,20.230201040057779,0.99158767992852559,0.32548924250897632,null,0,9.6531241079025847,null,9.6531241079025847,null,null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,98.963525066996851,1.9271354082810621,9.6383499754232691,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,8.3711762973370956,8.6852794499916186,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,207.65774126963919,175.80462855262212,0.30564591302311267,20.21250172273264,0.99123801764084063,0.32540816761271457,null,0,9.6383499754232691,null,9.6383499754232691,null,null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,98.922290264885604,1.9249637050124579,9.6235511662540691,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,8.3113296518069664,8.636447718957907,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,207.58351862583893,175.72984927587135,0.30553396409016936,20.194816401782958,0.99088842352823026,0.32532611312215126,null,0,9.6235511662540691,null,9.6235511662540691,null,null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,98.881072643941906,1.9227883971899329,9.6087277942882903,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,8.2518702499953758,8.5878905372889527,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,207.50932690814028,175.65510207343331,0.30542205062395583,20.177145067113827,0.99053889760110903,0.32524307962206411,null,0,9.6087277942882903,null,9.6087277942882903,null,null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,98.83987219700694,1.9206095014926974,9.5938799731843929,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,8.1927958449230989,8.5396063613705522,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,207.43516610365737,175.58038693087767,0.30531017261595611,20.159487708638039,0.99018943986987384,0.32515906769723318,null,0,9.5938799731843929,null,9.5938799731843929,null,null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,98.79868891692486,1.9184270345654979,9.5790078163659924,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,8.1341042006787863,8.4915936562672503,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,207.36103619950961,175.50570383378269,0.30519833005765662,20.14184431627578,0.98984005034490785,0.32507407793243692,null,0,9.5790078163659924,null,9.5790078163659924,null,null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,98.757522796542816,1.9162410130187166,9.5641114370225235,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,8.0757930923824173,8.4438508956735383,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,207.28693718282193,175.43105276773539,0.30508652294054622,20.124214879954792,0.98949072903657675,0.32498811091245772,null,0,9.5641114370225235,null,9.5641114370225235,null,null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,98.716373828710928,1.9140514534283848,9.5491909481093487,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,8.0178603061482097,8.3963765618653508,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,207.21286904072454,175.3564337183314,0.30497475125611573,20.106599389610352,0.98914147595523083,0.32490116722207563,null,0,9.5491909481093487,null,9.5491909481093487,null,null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,98.675242006282303,1.9118583723362605,9.5342464623482783,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,7.9603036390478037,8.3491691456517962,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,207.13883176035301,175.28184667117512,0.30486301499585844,20.088997835185296,0.98879229111120437,0.32481324744607254,null,0,9.5342464623482783,null,9.5342464623482783,null,null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,98.634127322113031,1.9096617862498431,9.5192780922276636,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,7.9031208990730297,8.3022271463271995,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,207.06482532884831,175.20729161187955,0.30475131415126988,20.071410206629906,0.98844317451481645,0.32472435216922735,null,0,9.5192780922276636,null,9.5192780922276636,null,null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,98.593029769062156,1.9074617116424544,9.5042859500029699,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,7.8463099050990177,8.255549071623383,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,206.99084973335675,175.13276852606634,0.30463964871384785,20.053836493901912,0.98809412617636871,0.32463448197632139,null,0,9.5042859500029699,null,9.5042859500029699,null,null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,98.551949339991722,1.9052581649532816,9.4892701476970451,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,7.7898684868469807,8.2091334376622296,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,206.91690496102996,175.05827739936572,0.30452801867509238,20.036276686966573,0.98774514610614883,0.32454363745213527,null,0,9.4892701476970451,null,9.4892701476970451,null,null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,98.51088602776673,1.903051162587408,9.4742307971003452,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,7.7337944848469338,8.162978768908518,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,206.84299099902498,174.98381821741668,0.30441642402650576,20.018730775796712,0.98739623431442691,0.324451819181445,null,0,9.4742307971003452,null,9.4742307971003452,null,null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,98.469839825255164,1.9008407209158957,9.4591680097714921,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,7.6780857504006033,8.1170835981230081,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,206.76910783450415,174.90939096586681,0.30430486475959256,20.001198750372566,0.98704739081145865,0.32435902774902964,null,0,9.4591680097714921,null,9.4591680097714921,null,null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,98.428810725327978,1.89862685627579,9.4440818970373055,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,7.6227401455438777,8.0714464663158001,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,206.69525545463523,174.83499563037222,0.30419334086585953,19.983680600681851,0.9866986156074824,0.32426526373966219,null,0,9.4440818970373055,null,9.4440818970373055,null,null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,98.387798720859095,1.8964095849702134,9.428972569993439,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,7.567755543009695,8.0260659226999547,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,206.62143384659123,174.76063219659773,0.30408185233681567,19.966176316719725,0.9863499087127221,0.32417052773811761,null,0,9.428972569993439,null,9.428972569993439,null,null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,98.346803804725411,1.8941889232683735,9.4138401395044422,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,7.5131298261904274,7.9809405246453746,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,206.54764299755061,174.68630065021668,0.30397039916397239,19.94868588848874,0.9860012701373847,0.32407482032916607,null,0,9.4138401395044422,null,9.4138401395044422,null,null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,98.305825969806776,1.8919648874056623,9.3986847162044267,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,7.4588608891006967,7.9360688376329422,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,206.47388289469706,174.61200097691105,0.30385898133884298,19.931209305999118,0.98565269989166204,0.32397814209757664,null,0,9.3986847162044267,null,9.3986847162044267,null,null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,98.264865208986024,1.8897374935836331,9.3835064104969206,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,7.4049466363395133,7.8914494352089131,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,206.40015352521971,174.53773316237141,0.30374759885294339,19.913746559268247,0.98530419798572888,0.32388049362811316,null,0,9.3835064104969206,null,9.3835064104969206,null,null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,98.223921515148945,1.887506757970141,9.3683053325558117,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,7.3513849830532507,7.8470808989395788,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,206.32645487631297,174.46349719229684,0.30363625169779146,19.896297638321187,0.98495576442974653,0.32378187550554055,null,0,9.3683053325558117,null,9.3683053325558117,null,null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,98.1829948811843,1.8852726966993056,9.3530815923251112,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,7.2981738548976232,7.8029618183661631,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,206.2527869351766,174.38929305239509,0.30352493986490742,19.878862533190272,0.98460739923385721,0.32368228831461693,null,0,9.3530815923251112,null,9.3530815923251112,null,null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,98.142085299983805,1.8830353258716115,9.3378352995196217,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,7.2453111880003886,7.7590907909599975,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,206.1791496890157,174.31512072838234,0.3034136633458136,19.861441233915372,0.98425910240819048,0.32358173264009737,null,0,9.3378352995196217,null,9.3378352995196217,null,null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,98.101192764442146,1.8807946615539384,9.3225665636251467,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,7.1927949289236208,7.7154664220779257,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,206.10554312504073,174.24098020598342,0.30330242213203468,19.844033730543714,0.9839108739628577,0.32348020906673347,null,0,9.3225665636251467,null,9.3225665636251467,null,null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,98.060317267456966,1.8785507197796147,9.3072754938988691,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,7.140623034626115,7.6720873249179693,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,206.03196723046739,174.16687147093162,0.30319121621509754,19.826640013129861,0.9835627139079558,0.32337771817927397,null,0,9.3072754938988691,null,9.3072754938988691,null,null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,98.019458801928863,1.8763035165484774,9.2919621993697383,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,7.0887934724257633,7.6289521204752493,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,205.9584219925168,174.09279450896886,0.30308004558653112,19.809260071735963,0.98321462225356526,0.32327426056246233,null,0,9.2919621993697383,null,9.2919621993697383,null,null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,97.97861736076139,1.8740530678268776,9.2766267888385219,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,7.0373042199616505,7.5860594374981369,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,205.88490739841535,174.01874930584546,0.30296891023786671,19.791893896431418,0.98286659900975049,0.32316983680103456,null,0,9.2766267888385219,null,9.2766267888385219,null,null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,97.937792936861072,1.871799389547778,9.2612693708784697,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,6.9861532651566129,7.5434079124446711,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,205.8114234353948,173.94473584732032,0.30285781016063773,19.774541477293042,0.98251864418655999,0.32306444747972418,null,0,9.2612693708784697,null,9.2612693708784697,null,null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,97.896985523137388,1.8695424976107999,9.245890053835625,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,6.9353386061794913,7.5009961894392099,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,205.73797009069216,173.87075411916089,0.3027467453463798,19.757202804405182,0.98217075779402774,0.32295809318326024,null,0,9.245890053835625,null,9.245890053835625,null,null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,97.856195112502746,1.8672824078822143,9.2304889458287711,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,6.8848582514071035,7.4588229202293217,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,205.6645473515498,173.79680410714298,0.30263571578663073,19.739877867859292,0.98182293984217084,0.32285077449636351,null,0,9.2304889458287711,null,9.2304889458287711,null,null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,97.815421697872537,1.8650191361950681,9.2150661547502928,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,6.8347102193868992,7.4168867641429364,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,205.59115520521541,173.72288579705099,0.30252472147293052,19.722566657754413,0.98147519034098962,0.32274249200375188,null,0,9.2150661547502928,null,9.2150661547502928,null,null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,97.774665272165095,1.8627526983491729,9.1996217882660929,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,6.7848925387988857,7.3751863880457131,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,205.51779363894204,173.64899917467778,0.30241376239682149,19.705269164196807,0.98112750930047099,0.32263324629013579,null,0,9.1996217882660929,null,9.1996217882660929,null,null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,97.733925828301693,1.8604831101111765,9.1841559538160862,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,6.735403248417982,7.3337204662986712,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,205.4444626399879,173.57514422582469,0.3023028385498478,19.687985377300294,0.98077989673058463,0.32252303794021625,null,0,9.1841559538160862,null,9.1841559538160862,null,null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,97.693203359206578,1.8582103872146218,9.1686687586145954,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,6.6862403970762978,7.2924876807160413,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,205.37116219561671,173.50132093630151,0.30219194992355619,19.670715287185828,0.98043235264128292,0.32241186753869316,null,0,9.1686687586145954,null,9.1686687586145954,null,null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,97.652497857806907,1.8559345453599705,9.1531603096505219,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,6.6374020436252277,7.2514867205233635,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,205.29789229309731,173.42752929192648,0.30208109650949527,19.65345888398187,0.98008487704250558,0.32229973567025488,null,0,9.1531603096505219,null,9.1531603096505219,null,null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,97.611809317032822,1.8536556002146631,9.1376307136877362,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,6.5888862568977276,7.2107162823158184,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,205.22465291970394,173.35376927852622,0.30197027829921586,19.636216157824094,0.97973746994417443,0.32218664291958438,null,0,9.1376307136877362,null,9.1376307136877362,null,null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,97.571137729817394,1.8513735674131822,9.1220800772655348,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,6.5406911156706222,7.1701750700167954,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,205.15144406271617,173.28004088193592,0.3018594952842712,19.618987098855598,0.97939013135619624,0.32207258987135839,null,0,9.1220800772655348,null,9.1220800772655348,null,null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,97.530483089096649,1.8490884625570705,9.1065085066987379,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,6.4928147086266579,7.1298617948366827,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,205.07826570941882,173.20634408799913,0.30174874745621633,19.601771697226781,0.97904286128846141,0.32195757711024359,null,0,9.1065085066987379,null,9.1065085066987379,null,null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,97.489845387809524,1.8468003012149778,9.0909161080780301,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,6.4452551343167466,7.0897751752319049,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,205.00511784710201,173.13267888256775,0.30163803480660872,19.584569943095289,0.97869565975084394,0.321841605220897,null,0,9.0909161080780301,null,9.0909161080780301,null,null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,97.449224618897944,1.8445090989227606,9.0753029872706232,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,6.3980105011224291,7.0499139368641801,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,204.93200046306117,173.05904525150223,0.30152735732700781,19.567381826626217,0.97834852675320461,0.3217246747879714,null,0,9.0753029872706232,null,9.0753029872706232,null,null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,97.408620775306744,1.8422148711834727,9.0596692499202032,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,6.3510789272178529,7.0102768125600097,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,204.85891354459699,172.98544318067127,0.30141671500897532,19.550207337991822,0.97800146230538609,0.32160678639610968,null,0,9.0596692499202032,null,9.0596692499202032,null,null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,97.368033849983703,1.8399176334674436,9.0440150014474554,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,6.3044585405321607,6.9708625422703951,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,204.78585707901553,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":172.9118726559521},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.30130610784407502},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":19.533046467371804},0.97765446641721576,0.32148794062994507,null,0,9.0440150014474554,null,9.0440150014474554,null,null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD127=7,$AE127,0)","v":0},0]
[null,5.4166666666666643,97.327463835879541,1.837617401212295,9.0283403470501895,0,0,{"$f":"IF(ROUND(F$48-B128,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,6.2581474787116074,6.9316698730307822,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":204.71283105362804},172.83833366323023,0.30119553582387287,19.515899204953058,{"$f":"(1-($F$34+273)/(C128+273))/(1-($F$34+273)/($F$17+273))","v":0.97730753909850476},{"$f":"( -12.447*U128^2 + 25.389*U128 - 11.942)*V$59","v":0.32136813807409947},null,0,9.0283403470501895,null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":9.0283403470501895},null,null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},0,{"$f":"IF($AD128=8,$AE128,0)","v":0}]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":97.286910725947934},{"$f":"V129*T129/3.413","v":1.8353141898230392},{"$f":"IF(B129>=F$48,E128,IF(D129*F$23/1000000-F$32/1000<0,0,D129*F$23/1000000-F$32/1000))","v":9.0126453917039964},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":6.2121438890820793},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":6.8926975589212285},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,204.63983545575115,172.76482618839967,0.30108499893993695,19.49876554092981,0.97696068035905026,0.32124737931318975,null,{"$f":"IF(X128>0,X128,IF(J129=0,0,B129))","v":0},{"$f":"IF(X128>0,Y128,E129)","v":9.0126453917039964},null,9.0126453917039964,null,null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,97.246374513145454,1.8330080146720615,8.9969302401621345,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,6.1664459286110729,6.8539443610267972,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,204.56687027270667,172.69135021736261,0.30097449718383751,19.481645465503448,0.97661389020863154,0.32112566493181871,null,0,8.9969302401621345,null,8.9969302401621345,null,null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,97.205855190431649,1.8306988910992503,8.98119499695642,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,6.1210517638703967,6.8154090473981697,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,204.49393549182182,172.6179057360298,0.30086403054714689,19.464538968882863,0.97626716865701368,0.3210029955145835,null,0,8.98119499695642,null,8.98119499695642,null,null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,97.165352750768974,1.8283868344119552,8.9654397663969281,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,6.0759595709980765,6.7770903930124904,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,204.42103110042902,172.54449273032026,0.30075359902143961,19.447446041284024,0.97592051571394467,0.32087937164606656,null,0,8.9654397663969281,null,8.9654397663969281,null,null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,97.124867187122831,1.8260718598850969,8.9496646525727677,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,6.0311675356610106,6.7389871797344112,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,204.34815708586595,172.47111118616124,0.30064320259829214,19.430366672930234,0.9755739313891576,0.32075479391084227,null,0,8.9496646525727677,null,8.9496646525727677,null,null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,97.084398492461531,1.8237539827611973,8.9338697593522518,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,5.9866738530172405,6.7010981962773801,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,204.27531343547562,172.39776108948857,0.30053284126928337,19.413300854052039,0.97522741569236937,0.3206292628934746,null,0,8.9338697593522518,null,8.9338697593522518,null,null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,97.043946659756344,1.8214332182504052,8.918055190383102,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,5.942476727678268,6.6634222381651256,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,204.20250013660629,172.32444242624612,0.30042251502599393,19.39624857488721,0.97488096863328144,0.3205027791785135,null,0,8.918055190383102,null,8.918055190383102,null,null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,97.00351168198145,1.8191095815305869,8.902221049093054,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,5.8985743736716696,6.6259581076933696,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,204.12971717661148,172.25115518238633,0.30031222386000689,19.379209825680789,0.9745345902215794,0.32037534335050138,null,0,8.902221049093054,null,8.902221049093054,null,null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,96.963093552113961,1.8167830877473254,8.8863674386898506,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,5.8549650144033309,6.5887046138917587,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,204.05696454284998,172.17789934386977,0.30020196776290725,19.36218459668504,0.97418828046693307,0.32024695599396502,null,0,8.8863674386898506,null,8.8863674386898506,null,null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,96.922692263133911,1.8144537520140191,8.8704944621619131,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,5.8116468826201544,6.551660572485992,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,203.98424222268591,172.10467489666547,0.30009174672628219,19.345172878159531,0.9738420393789966,0.32011761769342295,null,0,8.8704944621619131,null,8.8704944621619131,null,null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,96.882307808024279,1.8121215894118685,8.8546022222782579,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,5.7686182203723106,6.5148248058601848,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,203.91155020348856,172.03148182675059,0.29998156074172089,19.328174660370905,0.97349586696740809,0.31998732903337818,null,0,8.8546022222782579,null,8.8546022222782579,null,null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,96.841940179770944,1.8097866149899771,8.8386908215891822,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,5.7258772789760224,6.4781961430194244,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,203.83888847263256,171.95832012011073,0.29987140980081484,19.311189933593141,0.97314976324179014,0.31985609059832304,null,0,8.8386908215891822,null,8.8386908215891822,null,null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,96.801589371362709,1.8074488437653644,8.8227603624263491,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,5.6834223189759898,6.4417734195525522,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,203.76625701749774,171.88518976273957,0.29976129389515732,19.294218688107321,0.97280372821174932,0.31972390297273667,null,0,8.8227603624263491,null,8.8227603624263491,null,null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,96.761255375791308,1.8051082907230416,8.8068109469033011,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,5.6412516101081271,6.4055554775951382,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,203.69365582546922,171.81209074063929,0.29965121301634395,19.277260914201861,0.97245776188687649,0.31959076674108594,null,0,8.8068109469033011,null,8.8068109469033011,null,null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,96.720938186051399,1.8027649708160212,8.7908426769155383,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,5.5993634312620681,6.3695411657926844,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,203.62108488393739,171.73902303982015,0.29954116715597229,19.260316602172253,0.97211186427674778,0.31945668248782261,null,0,8.7908426769155383,null,8.7908426769155383,null,null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,96.680637795140555,1.8004188989654055,8.7748556541411009,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,5.5577560704440181,6.3337293392640106,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,203.54854418029785,171.66598664630078,0.29943115630564199,19.243385742321351,0.97176603539092232,0.31932165079738567,null,0,8.7748556541411009,null,8.7748556541411009,null,null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,96.640354196059249,1.7980700900603981,8.7588499800406652,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,5.5164278247393517,6.2981188595648723,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,203.47603370195151,171.59298154610798,0.29932118045695494,19.226468324958944,0.97142027523894403,0.31918567225420186,null,0,8.7588499800406652,null,8.7588499800406652,null,null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,96.600087381810894,1.7957185589583704,8.7428257558579983,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,5.475377000275464,6.262708594651758,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,203.40355343630446,171.5200077252768,0.2992112396015148,19.209564340402238,0.97107458383034062,0.31904874744268064,null,0,8.7428257558579983,null,8.7428257558579983,null,null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,96.559837345401817,1.7933643204848904,8.7267830826201322,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,5.4346019121845055,6.2274974188459131,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,203.33110337076812,171.4470651698505,0.29910133373092762,19.192673778975404,0.97072896117462493,0.31891087694721842,null,0,8.7267830826201322,null,8.7267830826201322,null,null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,96.519604079841244,1.7910073894337959,8.7107220611378882,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,5.3941008845663649,6.1924842127975435,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,203.2586834927591,171.37415386588063,0.29899146283680145,19.17579663100986,0.97038340728129335,0.31877206135219793,null,0,8.7107220611378882,null,8.7107220611378882,null,null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,96.479387578141313,1.7886477805672385,8.6946427920061637,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,5.3538722504515643,6.1576678634502429,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,203.18629378969922,171.30127379942687,0.29888162691074605,19.158932886844354,0.97003792215982687,0.3186323012419861,null,0,8.6946427920061637,null,8.6946427920061637,null,null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,96.439187833317092,1.7862855086156926,8.6785453756039885,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,5.3139143517640459,6.1230472640056011,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,203.11393424901561,171.22842495655715,0.29877182594437368,19.142082536824546,0.96969250581969102,0.31849159720093412,null,0,8.6785453756039885,null,8.6785453756039885,null,null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,96.399004838386546,1.7839205882780338,8.6624299120950781,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,5.2742255392843251,6.088621313888023,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,203.04160485814063,171.15560732334754,0.29866205992929845,19.12524557130331,0.96934715827033469,0.3183499498133775,null,0,8.6624299120950781,null,8.6624299120950781,null,null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,96.358838586370553,1.7815530342215955,8.6462965014281981,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,5.23480417261257,6.0543889187097433,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,202.96930560451185,171.08282088588237,0.29855232885713662,19.108421980640685,0.96900187952119265,0.31820735966363844,null,0,8.6462965014281981,null,8.6462965014281981,null,null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,96.318689070292905,1.7791828610821723,8.6301452433371999,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,5.1956486201315393,6.0203489902360303,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,202.89703647557209,171.01006563025416,0.2984426327195065,19.091611755203814,0.96865666958168239,0.31806382733601885,null,0,8.6301452433371999,null,8.6301452433371999,null,null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,96.278556283180293,1.7768100834641238,8.6139762373417259,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,5.1567572589699679,5.9865004463505969,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,202.82479745876938,170.93734154256347,0.29833297150802818,19.07481488536709,0.96831152846120594,0.3179193534148077,null,0,8.6139762373417259,null,8.6139762373417259,null,null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,96.238440218062308,1.7744347159403722,8.5977895827471915,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,5.1181284749655838,5.9528422110212009,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,202.752588541557,170.86464860891914,0.29822334521432409,19.058031361511837,0.96796645616915056,0.31777393848427726,null,0,8.5977895827471915,null,8.5977895827471915,null,null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,96.198340867971453,1.7720567730524586,8.5815853786451708,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,5.0797606626284093,5.9193732142654305,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,202.68040971139348,170.79198681543812,0.29811375383001865,19.041261174026602,0.96762145271488742,0.31762758312867995,null,0,8.5815853786451708,null,8.5815853786451708,null,null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,96.158258225943129,1.7696762693106061,8.5653637239138192,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,5.0416522251041531,5.8860923921167032,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,202.60826095574248,170.71935614824545,0.29800419734673811,19.024504313307006,0.96727651810777138,0.31748028793225308,null,0,8.5653637239138192,null,8.5653637239138192,null,null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,96.118192285015652,1.7672932191937727,8.5491247172182465,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,5.0038015741376176,5.8529986865904293,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,202.53614226207304,170.64675659347449,0.29789467575611106,19.007760769755834,0.96693165235714218,0.31733205347921828,null,0,8.5491247172182465,null,8.5491247172182465,null,null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,96.078143038230237,1.7649076371496493,8.532868457010494,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,4.9662071300359409,5.8200910456503863,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,202.46405361785929,170.5741881372665,0.29778518904976786,18.991030533782862,0.9665868554723237,0.31718288035377579,null,0,8.532868457010494,null,8.532868457010494,null,null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,96.038110478630983,1.7625195375947591,8.5165950415302181,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,4.9288673216323104,5.7873684231752751,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,202.39199501058064,170.50165076577105,0.29767573721934104,18.974313595805086,0.96624212746262439,0.31703276914010936,null,0,8.5165950415302181,null,8.5165950415302181,null,null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,95.998094599264888,1.7601289349144791,8.5003045688048253,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,4.8917805862494159,5.7548297789254619,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,202.31996642772165,170.42914446514567,0.29756632025646501,18.957609946246492,0.96589746833733692,0.31688172042238555,null,0,8.5003045688048253,null,8.5003045688048253,null,null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,95.958095393181864,1.7577358434630879,8.4839971366498119,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,4.8549453696630822,5.7224740785099071,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,202.24796785677222,170.3566692215561,0.29745693815277641,18.940919575538118,0.96555287810573776,0.31672973478475269,null,0,8.4839971366498119,null,8.4839971366498119,null,null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,95.918112853434707,1.7553402775638045,8.4676728426690193,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,4.8183601260659232,5.6903002933532925,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,202.17599928522733,170.2842250211761,0.29734759089991364,18.924242474118131,0.96520835677708838,0.31657681281133782,null,0,8.4676728426690193,null,8.4676728426690193,null,null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,95.878146973079112,1.7529422515088497,8.4513317842550606,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,4.7820233180311469,5.6583074006633112,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,202.10406070058727,170.21181185018764,0.29723827848951728,18.907578632431807,0.96486390436063429,0.31642295508624968,null,0,8.4513317842550606,null,8.4513317842550606,null,null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,95.838197745173673,1.7505417795594915,8.4349740585896189,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,4.7459334164763662,5.6264943833981587,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,202.03215209035747,170.13942969478063,0.29712900091322986,18.890928040931385,0.96451952086560622,0.31626816219358045,null,0,8.4349740585896189,null,8.4349740585896189,null,null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,95.798265162779856,1.7481388759460641,8.4185997626435842,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,4.7100889006273681,5.5948602302342021,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,201.96027344204859,170.06707854115314,0.29701975816269593,18.87429069007618,0.964175206301217,0.31611243471739892,null,0,8.4185997626435842,null,8.4185997626435842,null,null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,95.758349218962039,1.7457335548680473,8.4022089931775952,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,4.6744882579821985,5.5634039355338309,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,201.88842474317653,169.99475837551122,0.29691055022956203,18.857666570332555,0.96383096067666629,0.3159557732417565,null,0,8.4022089931775952,null,8.4022089931775952,null,null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,95.71844990678747,1.7433258304940975,8.3858018467422468,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,4.6391299842751055,5.5321244993134862,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,201.81660598126231,169.92246918406909,0.2968013771054766,18.841055672174008,0.96348678400113608,0.31579817835068297,null,0,8.3858018467422468,null,8.3858018467422468,null,null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,95.678567219326311,1.7409157169620848,8.3693784196783412,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,4.6040125834405972,5.5010209272118704,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,201.74481714383222,169.85021095304893,0.29669223878209022,18.824457986080887,0.96314267628379413,0.31563965062818911,null,0,8.3693784196783412,null,8.3693784196783412,null,null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,95.638701149651595,1.7385032283791424,8.3529388081172335,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,4.5691345675776045,5.4700922304583424,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,201.67305821841774,169.77798366868097,0.29658313525105545,18.807873502540673,0.96279863753379247,0.31548019065826238,null,0,8.3529388081172335,null,8.3529388081172335,null,null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,95.59885169083924,1.7360883788217516,8.3364831079814028,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,4.5344944569138548,5.4393374258414804,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,201.60132919255548,169.70578731720354,0.29647406650402658,18.791302212047981,0.96245466776026689,0.31531979902487389,null,0,8.3364831079814028,null,8.3364831079814028,null,null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,95.559018835968061,1.7336711823357116,8.320011414984247,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,4.5000907797698737,5.4087555356778241,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,201.52963005378737,169.63362188486298,0.29636503253266022,18.774744105104247,0.96211076697233711,0.31515847631196936,null,0,8.320011414984247,null,8.320011414984247,null,null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,95.519202578119746,1.7312516529362416,8.3035238246307816,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,4.4659220725235738,5.3783455877808022,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,201.4579607896604,169.56148735791351,0.29625603332861483,18.758199172217928,0.96176693517910894,0.31499622310347569,null,0,8.3035238246307816,null,8.3035238246307816,null,null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,95.479402910378866,1.728829804607998,8.2870204322177567,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,4.4319868795745849,5.3481066154298169,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,201.38632138772681,169.4893837226175,0.29614706888355075,18.741667403904614,0.96142317238967034,0.31483303998329387,null,0,8.2870204322177567,null,8.2870204322177567,null,null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,95.439619825832878,1.7264056513051642,8.2705013328342645,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,4.3982837533089336,5.3180376573395236,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,201.31471183554405,169.41731096524532,0.29603813918913036,18.725148790686831,0.96107947861309506,0.31466892753530962,null,0,8.2705013328342645,null,8.2705013328342645,null,null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,95.399853317572124,1.7239792069514168,8.2539666213615188,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,4.3648112540633459,5.2881377576292605,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,201.24313212067469,169.34526907207524,0.29592924423701805,18.708643323094009,0.96073585385844151,0.31450388634337956,null,0,8.2539666213615188,null,8.2539666213615188,null,null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,95.3601033786898,1.7215504854400558,8.2374163924737278,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,4.3315679500902178,5.2584059657926687,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,201.17158223068651,169.27325802939362,0.29582038401888006,18.692150991662771,0.9603922981347508,0.31433791699134134,null,0,8.2374163924737278,null,8.2374163924737278,null,null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,95.320370002282019,1.7191195006339872,8.2208507406379852,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,4.2985524175221332,5.2288413366674762,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,201.10006215315249,169.20127782349465,0.2957115585263847,18.675671786936419,0.96004881145105048,0.31417102006301034,null,0,8.2208507406379852,null,8.2208507406379852,null,null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,95.280653181447732,1.7166862663658131,8.204269760114892,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,4.2657632403368568,5.1994429304054472,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,201.02857187565078,169.12932844068069,0.29560276775120214,18.659205699465588,0.95970539381635134,0.31400319614217703,null,0,8.204269760114892,null,8.204269760114892,null,null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,95.240952909288794,1.7142507964378324,8.1876735449585372,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,4.233199010322056,5.1702098124425078,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,200.95711138576468,169.0574098672619,0.29549401168500461,18.642752719807532,0.95936204523964874,0.31383444581260983,null,0,8.1876735449585372,null,8.1876735449585372,null,null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,95.201269178909925,1.7118131046221052,8.1710621890169612,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,4.2008583270403657,5.1411410534690347,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,200.88568067108272,168.98552208955644,0.2953852903194662,18.626312838526644,0.95901876572992151,0.31366476965805029,null,0,8.1710621890169612,null,8.1710621890169612,null,null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,95.16160198341872,1.7093732046605445,8.1544357859327654,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,4.1687397977946041,5.112235729400318,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,200.81427971919857,168.91366509389047,0.29527660364626301,18.609886046194305,0.95867555529613535,0.31349416826222326,null,0,8.1544357859327654,null,8.1544357859327654,null,null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,95.121951315925628,1.7069311102648583,8.1377944291427262,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,4.1368420375925528,5.0834929213471751,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,200.74290851771099,168.84183886659798,0.29516795165707294,18.593472333388775,0.95833241394723734,0.31332264220881983,null,0,8.1377944291427262,null,8.1377944291427262,null,null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,95.082317169543998,1.7044868351166922,8.1211382118787636,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,4.1051636691125184,5.0549117155867487,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,200.67156705422406,168.77004339402097,0.29505933434357601,18.577071690695192,0.95798934169216121,0.31315019208151479,null,0,8.1211382118787636,null,8.1211382118787636,null,null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,95.042699537390021,1.7020403928676215,8.1044672271678859,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,4.0737033226684565,5.0264912035334568,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,200.6002553163469,168.69827866250932,0.29495075169745405,18.560684108705743,0.95764633853982428,0.31297681846395392,null,0,8.1044672271678859,null,8.1044672271678859,null,null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,95.003098412582773,1.6995917971392154,8.087781567832625,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,4.042459636175419,4.9982304817101078,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,200.52897329169386,168.62654465842087,0.29484220371039094,18.544309578019465,0.95730340449912721,0.31280252193976033,null,0,8.087781567832625,null,8.087781567832625,null,null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,94.9635137882442,1.6971410615230675,8.0710813264912513,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,4.0114312551149798,4.9701286517191781,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,200.45772096788443,168.55484136812129,0.29473369037407238,18.527948089242358,0.95696053957895832,0.31262730309252978,null,0,8.0710813264912513,null,8.0710813264912513,null,null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,94.923945657499104,1.6946881995808611,8.0543665955582178,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,3.9806168325008624,4.9421848202142584,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,200.38649833254325,168.4831687779843,0.29462521168018596,18.511599632987441,0.95661774378818587,0.31245116250583305,null,0,8.0543665955582178,null,8.0543665955582178,null,null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,94.884394013475145,1.6922332248443814,8.0376374672442381,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,3.9500150288444629,4.9143980988716507,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,200.31530537330013,168.41152687439128,0.29451676762042134,18.495264199874384,0.95627501713566609,0.31227410076321593,null,0,8.0376374672442381,null,8.0376374672442381,null,null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,94.844858849302867,1.6897761508155993,8.020894033556857,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,3.9196245121207101,4.8867676043621247,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,200.24414207779003,168.33991564373164,0.29440835818646999,18.478941780529937,0.95593235963023893,0.31209611844819873,null,0,8.020894033556857,null,8.020894033556857,null,null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,94.805340158115655,1.6873169909666945,8.0041363863006101,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,3.8894439577338025,4.8592924583228445,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,200.17300843365305,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":168.26833507240269},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.29429998337002522},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":18.462632365587808},0.95558977128072708,0.31191721614427437,null,0,8.0041363863006101,null,8.0041363863006101,null,null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD191=7,$AE191,0)","v":0},0]
[null,10.750000000000007,94.765837933049781,1.6848557587400845,7.9873646170772314,0,0,{"$f":"IF(ROUND(F$48-B192,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,3.8594720484830631,4.8319717873294437,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":200.10190442853445},168.19678514680953,0.29419164316278246,18.446335945688446,{"$f":"(1-($F$34+273)/(C192+273))/(1-($F$34+273)/($F$17+273))","v":0.95524725209593897},{"$f":"( -12.447*U192^2 + 25.389*U192 - 11.942)*V$59","v":0.31173739443490839},null,0,7.9873646170772314,null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":7.9873646170772314},null,null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},0,{"$f":"IF($AD192=8,$AE192,0)","v":0}]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":94.726352167244343},{"$f":"V193*T193/3.413","v":1.6823924675485058},{"$f":"IF(B193>=F$48,E192,IF(D193*F$23/1000000-F$32/1000<0,0,D193*F$23/1000000-F$32/1000))","v":7.9705788172861869},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":3.8297074745290338},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":4.8048047228682549},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,200.03083005008469,168.12526585336514,0.29408333755643895,18.430052511479261,0.95490480208466755,0.31155665390354204,null,{"$f":"IF(X192>0,X192,IF(J193=0,0,B193))","v":0},{"$f":"IF(X192>0,Y192,E193)","v":7.9705788172861869},null,7.9705788172861869,null,null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,94.686882853841325,1.6799271307750328,7.9537790781248194,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,3.8001489333594769,4.7777904013087058,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,199.95978528595924,168.05377717849035,0.29397506654269362,18.413782053614597,0.95456242125569002,0.31137499513358752,null,0,7.9537790781248194,null,7.9537790781248194,null,null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,94.647429985985568,1.6774597617731113,7.9369654905885696,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,3.770795129755494,4.7509279638758626,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,199.88877012381889,167.98231910861389,0.29386683011324777,18.397524562755507,0.95422010961776826,0.31119241870842956,null,0,7.9369654905885696,null,7.9369654905885696,null,null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,94.607993556824738,1.6749903738666396,7.9201381454715296,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,3.7416447757578992,4.7242165566231273,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,199.8177845513294,167.91089163017219,0.29375862825980414,18.381280029570064,0.9538778671796474,0.31100892521142631,null,0,7.9201381454715296,null,7.9201381454715296,null,null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,94.568573559509403,1.6725189803499838,7.90329713336655,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,3.7126965906334704,4.6976553304050981,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,199.74682855616177,167.83949472960964,0.29365046097406766,18.365048444733105,0.95353569395005877,0.31082451522590865,null,0,7.90329713336655,null,7.90329713336655,null,null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,94.529169987192944,1.6700455944880257,7.8864425446655595,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,3.6839493008413835,4.6712434408505654,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,199.67590212599217,167.76812839337842,0.2935423282477449,18.348829798926488,0.95319358993771708,0.31063918933517526,null,0,7.8864425446655595,null,7.8864425446655595,null,null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,94.489782833031612,1.6675702295162178,7.8695744695599519,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,3.6554016399997802,4.644980048335678,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,199.60500524850175,167.69679260793839,0.29343423007254454,18.332624082838663,0.95285155515132069,0.31045294812250246,null,0,7.8695744695599519,null,7.8695744695599519,null,null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,94.450412090184514,1.6650928986406348,7.8526929980409239,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,3.6270523488523958,4.6188643179572493,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,199.53413791137697,167.6254873597575,0.29332616644017701,18.316431287165216,0.95250958959955523,0.31026579217113548,null,0,7.8526929980409239,null,7.8526929980409239,null,null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,94.411057751813601,1.6626136150379571,7.8357982198993685,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,3.5989001752350744,4.5928954195062124,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,199.46330010230935,167.55421263531122,0.29321813734235469,18.300251402608296,0.95216769329108775,0.31007772206428669,null,0,7.8357982198993685,null,7.8357982198993685,null,null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,94.371719811083679,1.6601323918556115,7.8188902247268395,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,3.5709438740428774,4.5670725274412352,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,199.39249180899549,167.48296842108294,0.29311014277079178,18.284084419877104,0.95182586623457133,0.30988873838514502,null,0,7.8188902247268395,null,7.8188902247268395,null,null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,94.332398261162396,1.6576492422117313,7.8019691019152617,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,3.5431822071966979,4.541394820862469,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,199.32171301913718,167.41175470356379,0.29300218271720446,18.267930329687488,0.95148410843864295,0.30969884171686696,null,0,7.8019691019152617,null,7.8019691019152617,null,null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,94.293093095220243,1.6551641791952407,7.7850349406575337,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,3.5156139436103859,4.5158614834854589,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,199.25096372044129,167.34057146925267,0.29289425717331063,18.251789122762233,0.95114241991192505,0.3095080326425787,null,0,7.7850349406575337,null,7.7850349406575337,null,null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,94.253804306430567,1.6526772158659035,7.7680878299478291,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,3.4882378591578242,4.4904717036151887,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,199.18024390061987,167.26941870465632,0.29278636613083014,18.235660789830916,0.95080080066302319,0.30931631174537921,null,0,7.7680878299478291,null,7.7680878299478291,null,null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,94.214531887969557,1.6501883652543401,7.7511278585817358,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,3.4610527366400281,4.4652246741202832,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,199.10955354739005,167.19829639628912,0.29267850958148472,18.21954532162988,0.9504592507005285,0.30912367960833548,null,0,7.7511278585817358,null,7.7511278585817358,null,null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,94.175275833016244,1.64769764036209,7.7341551151566748,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,3.4340573657524636,4.4401195924073447,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,199.0388926484741,167.12720453067337,0.29257068751699794,18.203442708902401,0.95011777003301578,0.3089301368144825,null,0,7.7341551151566748,null,7.7341551151566748,null,null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,94.136036134752487,1.6452050541616465,7.7171696880721292,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,3.4072505430523798,4.4151556603954436,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,198.96826119159934,167.05614309433889,0.29246289992909519,18.18735294239832,0.94977635866904442,0.30873568394682793,null,0,7.7171696880721292,null,7.7171696880721292,null,null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,94.096812786363017,1.6427106195965029,7.7001716655299681,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,3.380631071926274,4.3903320844907432,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,198.89765916449829,166.98511207382339,0.29235514680950375,18.171276012874443,0.9494350166171589,0.30854032158834521,null,0,7.7001716655299681,null,7.7001716655299681,null,null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,94.057605781035377,1.6402143495812105,7.6831611355348404,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,3.3541977625574844,4.365648075561273,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,198.82708655490853,166.91411145567227,0.29224742814995275,18.155211911094341,0.94909374388588796,0.30834405032197926,null,0,7.6831611355348404,null,7.6831611355348404,null,null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,94.018415111959953,1.6377162570013801,7.6661381858941802,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,3.3279494318937117,4.3411028489118459,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,198.75654335057277,166.84314122643866,0.29213974394217318,18.139160627828318,0.94875254048374413,0.30814687073063901,null,0,7.6661381858941802,null,7.6661381858941802,null,null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,93.979240772329973,1.6352163547137968,7.649102904218994,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,3.3018849036149773,4.3166956242591086,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,198.6860295392388,166.77220137268338,0.29203209417789772,18.123122153853529,0.94841140641922594,0.30794878339720833,null,0,7.649102904218994,null,7.649102904218994,null,null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,93.940082755341507,1.6327146555463776,7.6320553779235727,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,3.276003008101207,4.2924256257067386,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,198.61554510865957,166.70129188097499,0.29192447884886119,18.107096479953753,0.94807034170081517,0.30774978890453336,null,0,7.6320553779235727,null,7.6320553779235727,null,null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,93.900941054193453,1.6302111722982788,7.6149956942262147,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,3.2503025824003573,4.2682920817207783,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,198.54509004659309,166.63041273788969,0.29181689794680005,18.091083596919646,0.94772934633697825,0.30754988783543002,null,0,7.6149956942262147,null,7.6149956942262147,null,null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,93.861815662087537,1.6277059177399074,7.5979239401493146,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,3.2247824701963594,4.2442942251051097,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,198.47466434080243,166.55956393001136,0.2917093514634525,18.075083495548569,0.94738842033616588,0.30734908077268064,null,0,7.5979239401493146,null,7.5979239401493146,null,null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,93.822706572228341,1.6251989046129831,7.5808402025197825,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,3.1994415217773056,4.2204312929770618,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,198.40426797905587,166.48874544393172,0.29160183939055884,18.059096166644679,0.94704756370681442,0.30714736829903538,null,0,7.5808402025197825,null,7.5808402025197825,null,null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,93.783613777823248,1.6226901456305807,7.5637445679693247,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,3.1742785940036753,4.1967025267431648,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,198.3339009491267,166.41795726625,0.29149436171986093,18.043121601018896,0.94670677645734369,0.30694475099721252,null,0,7.5637445679693247,null,7.5637445679693247,null,null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,93.744537272082496,1.620179653477148,7.5466371229345786,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,3.1492925502765949,4.1731071720750288,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,198.26356323879335,166.3471993835731,0.29138691844310266,18.027159789488735,0.9463660585961593,0.30674122944989612,null,0,7.5466371229345786,null,7.5466371229345786,null,null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,93.705477048219137,1.6176674408085578,7.5295179536574555,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,3.1244822605062907,4.1496444788853672,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,198.1932548358393,166.27647178251567,0.29127950955202969,18.011210722878502,0.94602541013164931,0.30653680423973412,null,0,7.5295179536574555,null,7.5295179536574555,null,null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,93.666433099449051,1.6151535202521909,7.5123871461857163,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,3.0998466010807313,4.1263137013041513,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,198.12297572805315,166.20577444969999,0.2911721350383894,17.995274392019383,0.94568483107218804,0.30633147594934379,null,0,7.5123871461857163,null,7.5123871461857163,null,null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,93.627405418990946,1.6126379044069286,7.495244786372913,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,3.0753844548341069,4.1031140976548981,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,198.05272590322858,166.13510737175594,0.291064794893931,17.979350787749098,0.94534432142613467,0.3061252451613079,null,0,7.495244786372913,null,7.495244786372913,null,null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,93.588394000066373,1.6101206058432105,7.4780909598787861,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,3.0510947110156037,4.080044930431094,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,197.98250534916434,166.06447053532102,0.29095748911040559,17.963439900912164,0.9450038812018301,0.30591811245817285,null,0,7.4780909598787861,null,7.4780909598787861,null,null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,93.54939883589968,1.6076016371030801,7.4609257521695707,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,3.0269762652582308,4.0571054662727519,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,197.91231405366429,165.99386392704045,0.29085021767956604,17.947541722359745,0.94466351040760288,0.30571007842245118,null,0,7.4609257521695707,null,7.4609257521695707,null,null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,93.510419919718061,1.6050810107002444,7.4437492485184116,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,3.0030280195477981,4.0342949759430899,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,197.84215200453738,165.92328753356702,0.29074298059316711,17.931656242949771,0.94432320905176514,0.30550114363662234,null,0,7.4437492485184116,null,7.4437492485184116,null,null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,93.47145724475152,1.6025587391200846,7.4265615340054278,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,2.979248882191853,4.0116127343053609,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,197.77201918959759,165.85274134156111,0.29063577784296518,17.915783453546851,0.94398297714261281,0.30529130868312798,null,0,7.4265615340054278,null,7.4265615340054278,null,null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,93.432510804232876,1.6000348348197291,7.4093626935182115,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,2.9556377677888883,3.9890580202997912,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,197.70191559666404,165.78222533769079,0.29052860942071851,17.89992334502233,0.94364281468842781,0.30508057414437617,null,0,7.4093626935182115,null,7.4093626935182115,null,null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,93.393580591397779,1.5975093102280495,7.3921528117518083,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,2.9321935971974464,3.9666301169206606,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,197.63184121356088,165.71173950863158,0.29042147531818741,17.884075908253976,0.94330272169747442,0.30486894060273761,null,0,7.3921528117518083,null,7.3921528117518083,null,null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,93.354666599484702,1.5949821777457793,7.3749319732095149,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,2.9089152975056534,3.9443283111935137,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,197.56179602811733,165.64128384106675,0.29031437552713341,17.868241134126691,0.94296269817800416,0.30465640864054772,null,0,7.3749319732095149,null,7.3749319732095149,null,null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,93.31576882173492,1.5924534497454881,7.3577002622027088,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,2.8858018020004614,3.9221518941524884,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,197.49178002816771,165.57085832168707,0.29020731003932038,17.852419013531659,0.94262274413825076,0.30444297884010746,null,0,7.3577002622027088,null,7.3577002622027088,null,null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,93.276887251392537,1.589923138571643,7.3404577628512673,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,2.8628520501372363,3.9001001608177823,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,197.42179320155142,165.50046293719092,0.29010027884651374,17.836609537366883,0.9422828595864341,0.30422865178367786,null,0,7.3404577628512673,null,7.3404577628512673,null,null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,93.238021881704455,1.5873912565406763,7.3232045590840293,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,2.8400649875094559,3.8781724101732382,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,197.35183553611287,165.43009767428421,0.28999328194048063,17.820812696537075,0.94194304453075817,0.30401342805348619,null,0,7.3232045590840293,null,7.3232045590840293,null,null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,93.199172705920418,1.5848578159409934,7.3059407346388472,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,2.8174395658183529,3.8563679451440644,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,197.28190701970161,165.35976251968046,0.28988631931299008,17.805028481953485,0.94160329897941097,0.30379730823172185,null,0,7.3059407346388472,null,7.3059407346388472,null,null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,93.160339717292956,1.5823228290330209,7.2886663730629131,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,2.794974742842768,3.834686072574669,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,197.21200764017217,165.28945746010072,0.28977939095581301,17.789256884534069,0.94126362294056554,0.30358029290053434,null,0,7.2886663730629131,null,7.2886663730629131,null,null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,93.121522909077427,1.5797863080492909,7.2713815577133367,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,2.7726694824092002,3.8131261032066286,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,197.14213738538422,165.21918248227365,0.28967249686072177,17.773497895203519,0.94092401642238011,0.30336238264204035,null,0,7.2713815577133367,null,7.2713815577133367,null,null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,93.082722274531989,1.5772482651944109,7.2540863717569408,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,2.7505227543616573,3.7916873516567744,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,197.07229624320243,165.14893757293527,0.28956563701949084,17.757751504892923,0.94058447943299606,0.3031435780383156,null,0,7.2540863717569408,null,7.2540863717569408,null,null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,93.043937806917612,1.5747087126451769,7.2367808981710287,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,2.7285335345319894,3.7703691363954088,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,197.00248420149657,165.07872271882934,0.28945881142389618,17.742017704540274,0.94024501198054056,0.302923879671399,null,0,7.2367808981710287,null,7.2367808981710287,null,null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,93.005169499498066,1.5721676625505678,7.2194652197433449,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,2.7067008047100032,3.7491707797246341,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,196.93270124814137,165.00853790670701,0.28935202006571564,17.726296485090018,0.93990561407312523,0.30270328812329117,null,0,7.2194652197433449,null,7.2194652197433449,null,null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,92.966417345539952,1.5696251270317998,7.2021394190724504,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,2.6850235526138522,3.7280916077568116,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,196.86294737101679,164.93838312332707,0.28924526293672898,17.710587837493279,0.93956628571884682,0.30248180397595265,null,0,7.2021394190724504,null,7.2021394190724504,null,null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,92.927681338312652,1.5670811181823721,7.1848035785680349,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,2.6635007718604946,3.7071309503931391,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,196.79322255800764,164.86825835545562,0.28913854002871742,17.694891752707719,0.93922702692578375,0.30225942781130616,null,0,7.1848035785680349,null,7.1848035785680349,null,null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,92.888961471088365,1.5645356480681267,7.1674577804513202,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,2.6421314619362941,3.6862881413023469,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,196.72352679700393,164.79816358986653,0.28903185133346415,17.679208221697792,0.93888783770200313,0.30203616021123608,null,0,7.1674577804513202,null,7.1674577804513202,null,null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,92.850257737142087,1.5619887287272547,7.1501021067550994,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,2.6209146281675886,3.6655625178995206,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,196.65386007590061,164.72809881334092,0.28892519684275403,17.663537235434347,0.93854871805555418,0.30181200175758732,null,0,7.1501021067550994,null,7.1501021067550994,null,null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,92.811570129751615,1.559440372170376,7.1327366393242908,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,2.5998492816915455,3.6449534213250279,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,196.58422238259777,164.65806401266761,0.28881857654837367,17.647878784895028,0.93820966799447125,0.30158695303216587,null,0,7.1327366393242908,null,7.1327366393242908,null,null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,92.772898642197561,1.5568905903805097,7.1153614598157251,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,2.5789344394268512,3.6244601964235854,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,196.51461370500047,164.58805917464269,0.28871199044211154,17.632232861063784,0.93787068752677349,0.30136101461673281,null,0,7.1153614598157251,null,7.1153614598157251,null,null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,92.734243267763318,1.5543393953132418,7.0979766496992998,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,2.5581691240449929,3.6040821917234225,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,196.44503403101882,164.51808428606986,0.28860543851575754,17.616599454931503,0.93753177666046461,0.30113418709301754,null,0,7.0979766496992998,null,7.0979766496992998,null,null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,92.695603999735084,1.5517867988966396,7.0805822902573858,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,2.5375523639410127,3.5838187594155766,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,196.37548334856803,164.44813933376037,0.28849892076110373,17.600978557495438,0.93719293540353343,0.30090647104270263,null,0,7.0805822902573858,null,7.0805822902573858,null,null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,92.656980831401867,1.5492328130313557,7.0631784625855403,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,2.5170831932048383,3.5636692553332954,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,196.30596164556823,164.37822430453267,0.28839243716994362,17.585370159759407,0.9368541637639517,0.30067786704743199,null,0,7.0631784625855403,null,7.0631784625855403,null,null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,92.618373756055448,1.5466774495906759,7.045765247592831,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,2.4967606515925782,3.5436330389315636,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,196.23646890994468,164.30833918521284,0.28828598773407238,17.569774252733907,0.93651546174967804,0.30044837568880994,null,0,7.045765247592831,null,7.045765247592831,null,null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,92.579782766990434,1.5441207204205223,7.0283427260018616,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,2.4765837844978114,3.5237094732667358,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,196.16700512962765,164.23848396263443,0.2881795724452873,17.554190827435889,0.93617682936865432,0.30021799754839712,null,0,7.0283427260018616,null,7.0283427260018616,null,null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,92.54120785750419,1.5415626373395417,7.0109109783493739,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,2.4565516429231877,3.5038979249762923,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,196.0975702925524,164.16865862363835,0.288073191295387,17.538619874888951,0.93583826662880754,0.29998673320771591,null,0,7.0109109783493739,null,7.0109109783493739,null,null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,92.502649020896897,1.5390032121391062,6.9934700849862441,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,2.4366632834519177,3.4841977642587008,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,196.02816438665928,164.09886315507293,0.28796684427617203,17.523061386123175,0.9354997735380487,0.29975458324824511,null,0,6.9934700849862441,null,6.9934700849862441,null,null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,92.464106250471531,1.5364424565833701,6.9760201260778771,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,2.4169177682195082,3.4646083648533996,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,195.95878739989362,164.02909754379397,0.28786053137944467,17.507515352175176,0.93516135010427492,0.29952154825142163,null,0,6.9760201260778771,null,6.9760201260778771,null,null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,92.425579539533842,1.5338803824093308,6.9585611816046224,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,2.3973141648856036,3.4451291040208836,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,195.88943932020578,163.95936177666471,0.28775425259700871,17.491981764088251,0.93482299633536592,0.29928762879864118,null,0,6.9585611816046224,null,6.9585611816046224,null,null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,92.387068881392381,1.5313170013268296,6.9410933313617775,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,2.3778515466057968,3.4257593625229137,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,195.82012013555115,163.88965584055575,0.28764800792066997,17.476460612912035,0.93448471223918828,0.29905282547125639,null,0,6.9410933313617775,null,6.9410933313617775,null,null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,92.348574269358465,1.5287523250186199,6.9236166549600533,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,2.3585289920036985,3.4064985246028279,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,195.75082983389009,163.81997972234501,0.28754179734223562,17.460951889702812,0.93414649782359049,0.29881713885057581,null,0,6.9236166549600533,null,6.9236166549600533,null,null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,92.310095696746231,1.5261863651404266,6.906131231825972,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,2.3393455851430849,3.3873459779659658,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,195.68156840318807,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":163.75033340891801},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.28743562085351482},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":17.445455585523433},0.93380835309640953,0.29858056951786899,null,0,6.906131231825972,null,6.906131231825972,null,null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD255=7,$AE255,0)","v":0},0]
[null,16.083333333333375,92.271633156872596,1.523619133320935,6.8886371412018086,0,0,{"$f":"IF(ROUND(F$48-B256,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,2.320300415499998,3.3683011137602072,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":195.61233583141552},163.68071688716748,0.2873294784463184,17.429971691443086,{"$f":"(1-($F$34+273)/(C256+273))/(1-($F$34+273)/($F$17+273))","v":0.93347027806546357},{"$f":"( -12.447*U256^2 + 25.389*U256 - 11.942)*V$59","v":0.29834311805435959},null,0,6.8886371412018086,null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":6.8886371412018086},null,null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},0,{"$f":"IF($AD256=8,$AE256,0)","v":0}]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":92.233186643057238},{"$f":"V257*T257/3.413","v":1.5210506411618812},{"$f":"IF(B257>=F$48,E256,IF(D257*F$23/1000000-F$32/1000<0,0,D257*F$23/1000000-F$32/1000))","v":6.8711344621461858},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":2.3013925779351729},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":3.3493633265566127},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,195.54313210654789,163.61113014399365,0.2872233701124588,17.414500198537638,0.93313227273855703,0.29810478504122884,null,{"$f":"IF(X256>0,X256,IF(J257=0,0,B257))","v":0},{"$f":"IF(X256>0,Y256,E257)","v":6.8711344621461858},null,6.8711344621461858,null,null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,92.194756148622631,1.5184809002380601,6.8536232735341454,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,2.2826211726663894,3.3305320143301822,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,195.47395721656559,163.54157316630403,0.28711729584375018,17.399041097889409,0.93279433712347848,0.2978655710596127,null,0,6.8536232735341454,null,6.8536232735341454,null,null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,92.156341666894036,1.5159099220973959,6.8361036540576183,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,2.2639853052410621,3.3118065784407134,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,195.40481114945413,163.47204594101348,0.28701125563200841,17.383594380587169,0.93245647122800157,0.29762547669060696,null,0,6.8361036540576183,null,6.8361036540576183,null,null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,92.117943191199501,1.5133377182609387,6.818575682225406,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,2.245484086508772,3.293186423613772,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,195.33569389320397,163.40254845504433,0.2869052494690511,17.368160037726241,0.93211867505988499,0.29738450251525689,null,0,6.818575682225406,null,6.818575682225406,null,null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,92.079560714869842,1.5107643002229727,6.8010394363639186,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,2.2271166325941563,3.274670957921769,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,195.26660543581059,163.33308069532623,0.28679927734669747,17.352738060408498,0.93178094862687089,0.29714264911456995,null,0,6.8010394363639186,null,6.8010394363639186,null,null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,92.041194231238649,1.508189679450993,6.7834949946170155,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,2.2088820648695981,3.2562595927651419,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,195.19754576527444,163.26364264879606,0.28669333925676843,17.337328439742137,0.93144329193668707,0.29689991706950658,null,0,6.7834949946170155,null,6.7834949946170155,null,null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,92.002843733642308,1.5056138673857693,6.7659424349464352,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,2.190779509928225,3.2379517428536455,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,195.12851486960102,163.19423430239817,0.2865874351910867,17.321931166841935,0.93110570499704615,0.29665630696098017,null,0,6.7659424349464352,null,6.7659424349464352,null,null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,91.964509215419966,1.5030368754414125,6.7483818351322551,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,2.1728080995570096,3.2197468261877433,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,195.0595127368008,163.12485564308423,0.28648156514147655,17.306546232829177,0.93076818781564508,0.29641181936986272,null,0,6.7483818351322551,null,6.7483818351322551,null,null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,91.926190669913552,1.5004587150053612,6.7308132727727976,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,2.1549669707098058,3.2016442640401088,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,194.99053935488925,163.05550665781311,0.286375729099764,17.291173628831459,0.93043074040016516,0.29616645487697763,null,0,6.7308132727727976,null,6.7308132727727976,null,null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,91.887888090467754,1.4978793974384794,6.7132368252852999,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,2.1372552654807255,3.1836434809372247,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,194.92159471188683,162.9861873335511,0.2862699270577766,17.275813345983011,0.9300933627582727,0.29592021406310448,null,0,6.7132368252852999,null,6.7132368252852999,null,null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,91.849601470430059,1.4952989340750564,6.6956525699059011,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,2.1196721310774072,3.1657439046410922,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,194.85267879581897,162.91689765727179,0.28616415900734388,17.260465375424388,0.92975605489761892,0.29567309750897647,null,0,6.6956525699059011,null,6.6956525699059011,null,null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,91.811330803150724,1.4927173362228725,6.6780605836901028,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,2.1022167197945354,3.1479449661310372,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,194.78379159471618,162.8476376159561,0.28605842494029671,17.245129708302755,0.92941881682584027,0.29542510579527981,null,0,6.6780605836901028,null,6.6780605836901028,null,null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,91.773076081982751,1.4901346151632326,6.6604609435129944,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,2.0848881889873923,3.1302460995856221,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,194.71493309661381,162.77840719659213,0.28595272484846773,17.229806335771556,0.92908164855055675,0.29517623950265764,null,0,6.6604609435129944,null,6.6604609435129944,null,null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,91.734837300281924,1.4875507821509797,6.6428537260693385,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,2.0676857010454666,3.1126467423646589,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,194.64610328955231,162.70920638617537,0.28584705872369137,17.214495248990744,0.92874455007937395,0.29492649921170067,null,0,6.6428537260693385,null,6.6428537260693385,null,null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,91.696614451406816,1.4849658484145773,6.6252390078741428,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,2.0506084233663207,3.0951463349913233,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,194.57730216157714,162.64003517170858,0.28574142655780371,17.199196439126666,0.92840752141988137,0.29467588550295681,null,0,6.6252390078741428,null,6.6252390078741428,null,null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,91.65840752871874,1.4823798251561437,6.6076168652628873,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,2.0336555283294531,3.0777443211343689,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,194.50852970073859,162.57089354020172,0.28563582834264223,17.183909897352166,0.92807056257965392,0.29442439895692801,null,0,6.6076168652628873,null,6.6076168652628873,null,null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,91.620216525581782,1.4797927235514572,6.5899873743915602,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,2.0168261932702052,3.0604401475904415,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,194.43978589509206,162.50178147867214,0.28553026407004634,17.168635614846494,0.92773367356625114,0.2941720401540644,null,0,6.5899873743915602,null,6.5899873743915602,null,null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,91.582041435362797,1.4772045547500368,6.5723506112372085,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,2.0001196004539277,3.0432332642664912,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,194.37107073269789,162.43269897414436,0.28542473373185701,17.153373582795268,0.92739685438721753,0.29391880967477263,null,0,6.5723506112372085,null,6.5723506112372085,null,null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,91.543882251431398,1.4746153298751516,6.5547066515980106,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,1.9835349370501105,3.0261231241622886,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,194.30238420162138,162.36364601365011,0.28531923731991682,17.138123792390516,0.92706010505008196,0.2936647080994087,null,0,6.5547066515980106,null,6.5547066515980106,null,null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,91.505738967159971,1.4720250600238856,6.537055571093692,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,1.9670713951067145,3.0091091833530346,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,194.2337262899328,162.29462258422848,0.28521377482607008,17.122886234830716,0.92672342556235787,0.29340973600828169,null,0,6.537055571093692,null,6.537055571093692,null,null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,91.467611575923655,1.469433756267168,6.5193974451657688,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,1.9507281715245555,2.9921909009720671,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,194.16509698570744,162.22562867292572,0.28510834624216269,17.107660901320727,0.92638681593154404,0.29315389398165287,null,0,6.5193974451657688,null,6.5193974451657688,null,null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,91.429500071100364,1.4668414296498029,6.5017323490777184,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,1.9345044680317727,2.975367739193671,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,194.09649627702552,162.15666426679539,0.28500295156004218,17.092447783071847,0.9260502761651237,0.29289718259973185,null,0,6.5017323490777184,null,6.5017323490777184,null,null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,91.391404446070737,1.4642480911905353,6.4840603579154461,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,1.9183994911584845,2.9586391632159774,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,194.0279241519722,162.08772935289815,0.28489759077155774,17.077246871301682,0.92571380627056399,0.29263960244268417,null,0,6.4840603579154461,null,6.4840603579154461,null,null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,91.353324694218216,1.461653751882052,6.4663815465872876,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,1.9024124522114114,2.9420046412439631,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,193.95938059863764,162.0188239183019,0.28479226386856016,17.062058157234205,0.9253774062553185,0.29238115409062171,null,0,6.4663815465872876,null,6.4663815465872876,null,null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,91.315260808928969,1.4590584226910672,6.4486959898245875,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,1.8865425672487734,2.9254636444725466,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,193.890865605117,161.94994795008196,0.28468697084290201,17.046881632099911,0.92504107612682551,0.29212183812360887,null,0,6.4486959898245875,null,6.4486959898245875,null,null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,91.277212783591921,1.456462114558339,6.4310037621818203,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,1.8707890570551524,2.9090156470697779,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,193.82237915951032,161.88110143532055,0.28458171168643726,17.031717287135521,0.92470481589250586,0.29186165512166284,null,0,6.4310037621818203,null,6.4310037621818203,null,null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,91.239180611598755,1.4538648383986852,6.4133049380366902,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,1.8551511471164523,2.8926601261601186,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,193.75392124992263,161.8122843611072,0.28447648639102163,17.01656511358415,0.9243686255597664,0.29160060566474522,null,0,6.4133049380366902,null,6.4133049380366902,null,null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,91.201164286343925,1.4512666051010827,6.3955995915908126,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,1.8396280675951342,2.8763965618078249,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,193.68549186446393,161.74349671453876,0.28437129494851243,17.001425102695407,0.92403250513600077,0.2913386903327721,null,0,6.3955995915908126,null,6.3955995915908126,null,null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,91.163163801224613,1.4486674255286518,6.3778877968696062,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,1.8242190533053186,2.8602244370004151,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,193.61709099124917,161.67473848271911,0.28426613735076872,16.986297245725041,0.92369645462858474,0.29107590970560848,null,0,6.3778877968696062,null,6.3778877968696062,null,null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,91.125179149640772,1.4460673105187238,6.3601696277227546,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,1.8089233436881615,2.8441432376322373,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,193.54871861839825,161.6060096527593,0.28416101358965101,16.971181533935265,0.92336047404487909,0.29081226436306823,null,0,6.3601696277227546,null,6.3601696277227546,null,null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,91.087210324995098,1.4434662708828743,6.3424451578244305,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,1.7937401827872581,2.8281524524881227,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,193.48037473403605,161.53731021177771,0.28405592365702154,16.956077958594705,0.92302456339223138,0.29054775488491297,null,0,6.3424451578244305,null,6.3424451578244305,null,null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,91.049257320693016,1.4408643174069613,6.3247144606735617,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,1.7786688192241649,2.8122515732271376,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,193.41205932629228,161.46864014689962,0.28395086754474397,16.940986510978178,0.9226887226779712,0.29028238185085542,null,0,6.3247144606735617,null,6.3247144606735617,null,null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,91.011320130142735,1.4382614608511692,6.306977609594119,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,1.7637085061740281,2.7964400943664205,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,193.3437723833018,161.39999944525778,0.28384584524468393,16.925907182366956,0.92235295190941524,0.29001614584055546,null,0,6.306977609594119,null,6.306977609594119,null,null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,90.97339874675518,1.4356577119500404,6.2892346777353456,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,1.7488585013412963,2.7807175132651158,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,193.27551389320419,161.33138809399179,0.2837408567487083,16.910839964048535,0.9220172510938639,0.2897490474336219,null,0,6.2892346777353456,null,6.2892346777353456,null,null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,90.935493163944031,1.4330530814125371,6.2714857380721654,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,1.7341180669355887,2.765083330108395,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,193.20728384414411,161.26280608024854,0.28363590204868566,16.895784847316833,0.92168162023860345,0.28948108720961341,null,0,6.2714857380721654,null,6.2714857380721654,null,null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,90.897603375125726,1.4304475799220386,6.2537308634051794,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,1.7194864696475392,2.7495370478915566,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,193.13908222427116,161.19425339118209,0.28353098113648628,16.880741823472064,0.92134605935090319,0.28921226574803183,null,0,6.2537308634051794,null,6.2537308634051794,null,null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,90.859729373719432,1.4278412181364264,6.2359701263612255,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,1.7049629806249209,2.7340781724042515,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,193.07090902173985,161.12573001395361,0.28342609400398205,16.865710883820739,0.92101056843801798,0.28894258362833081,null,0,6.2359701263612255,null,6.2359701263612255,null,null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,90.821871153147057,1.4252340066880884,6.2182035993934299,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,1.6905468754487023,2.7187062122147476,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,193.00276422470955,161.05723593573117,0.28332124064304631,16.850692019675535,0.92067514750718848,0.28867204142991093,null,0,6.2182035993934299,null,6.2182035993934299,null,null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,90.784028706833254,1.4226259561839925,6.2004313547816867,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,1.6762374341093425,2.7034206786543189,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,192.93464782134473,160.98877114369031,0.28321642104555417,16.835685222355664,0.92033979656563947,0.2884006397321196,null,0,6.2004313547816867,null,6.2004313547816867,null,null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,90.746202028205417,1.4200170772056924,6.1826534646327183,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,1.6620339409830656,2.6882210858017075,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,192.86655979981461,160.92033562501345,0.28311163520338206,16.820690483186581,0.92000451562057928,0.28812837911424927,null,0,6.1826534646327183,null,6.1826534646327183,null,null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,90.708391110693668,1.417407380309379,6.1648700008804074,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,1.6479356848083109,2.6731069504676799,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,192.79850014829347,160.85192936689015,0.28300688310840838,16.805707793499849,0.91966930467920427,0.28785526015554147,null,0,6.1648700008804074,null,6.1648700008804074,null,null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,90.670595947730888,1.4147968760259371,6.1470810352861935,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,1.6339419586623003,2.6580777921796632,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,192.73046885496046,160.78355235651705,0.28290216475251267,16.790737144633567,0.91933416374869203,0.28758128343518313,null,0,6.1470810352861935,null,6.1470810352861935,null,null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,90.63281653275267,1.4121855748609513,6.1292866394391172,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,1.6200520599376109,2.6431331331664718,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,192.66246590799966,160.71520458109794,0.28279748012757649,16.775778527931905,0.91899909283620762,0.28730644953230694,null,0,6.1292866394391172,null,6.1292866394391172,null,null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,90.595052859197367,1.409573487294784,6.1114868847563333,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,1.6062652903189747,2.6282724983431214,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,192.59449129560011,160.64688602784361,0.28269282922548261,16.760831934745454,0.91866409194889997,0.28703075902599345,null,0,6.1114868847563333,null,6.1114868847563333,null,null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,90.557304920506041,1.4069606237825769,6.0936818424831447,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,1.5925809557600488,2.6134954152957222,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,192.52654500595574,160.57859668397202,0.28258821203811574,16.745897356430973,0.91832916109390239,0.28675421249526684,null,0,6.0936818424831447,null,6.0936818424831447,null,null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,90.519572710122503,1.4043469947543157,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,1.5789983664603899,2.5988014142664655,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,192.45862702726538,160.51033653670814,0.28248362855736175,16.730974784351616,0.91799430027833306,0.28647681051909651,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,192.39073734773277,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":160.44210557328384},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.28237907877510837},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD319=7,$AE319,0)","v":0},0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,{"$f":"IF(ROUND(F$48-B320,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":192.39073734773277},160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C320+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U320^2 + 25.389*U320 - 11.942)*V$59","v":0.28619855367639924},null,0,6.0758715836934236,null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":6.0758715836934236},null,null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},0,{"$f":"IF($AD320=8,$AE320,0)","v":0}]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":90.481856221493288},{"$f":"V321*T321/3.413","v":1.401732610614852},{"$f":"IF(B321>=F$48,E320,IF(D321*F$23/1000000-F$32/1000<0,0,D321*F$23/1000000-F$32/1000))","v":6.0758715836934236},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,{"$f":"IF(X320>0,X320,IF(J321=0,0,B321))","v":0},{"$f":"IF(X320>0,Y320,E321)","v":6.0758715836934236},null,6.0758715836934236,null,null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,192.39073734773277,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":160.44210557328384},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.28237907877510837},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD383=7,$AE383,0)","v":0},0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,{"$f":"IF(ROUND(F$48-B384,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":192.39073734773277},160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C384+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U384^2 + 25.389*U384 - 11.942)*V$59","v":0.28619855367639924},null,0,6.0758715836934236,null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":6.0758715836934236},null,null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},0,{"$f":"IF($AD384=8,$AE384,0)","v":0}]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":90.481856221493288},{"$f":"V385*T385/3.413","v":1.401732610614852},{"$f":"IF(B385>=F$48,E384,IF(D385*F$23/1000000-F$32/1000<0,0,D385*F$23/1000000-F$32/1000))","v":6.0758715836934236},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,{"$f":"IF(X384>0,X384,IF(J385=0,0,B385))","v":0},{"$f":"IF(X384>0,Y384,E385)","v":6.0758715836934236},null,6.0758715836934236,null,null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":192.39073734773277},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":160.44210557328384},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.28237907877510837},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD447=7,$AE447,0)","v":0},0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,{"$f":"IF(ROUND(F$48-B448,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C448+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U448^2 + 25.389*U448 - 11.942)*V$59","v":0.28619855367639924},null,0,6.0758715836934236,null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":6.0758715836934236},null,null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},0,{"$f":"IF($AD448=8,$AE448,0)","v":0}]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":90.481856221493288},{"$f":"V449*T449/3.413","v":1.401732610614852},{"$f":"IF(B449>=F$48,E448,IF(D449*F$23/1000000-F$32/1000<0,0,D449*F$23/1000000-F$32/1000))","v":6.0758715836934236},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,{"$f":"IF(X448>0,X448,IF(J449=0,0,B449))","v":0},{"$f":"IF(X448>0,Y448,E449)","v":6.0758715836934236},null,6.0758715836934236,null,null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":192.39073734773277},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":160.44210557328384},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.28237907877510837},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":16.716064209876549},0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AD511=7,$AE511,0)","v":0},0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,{"$f":"IF(ROUND(F$48-B512,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($F$34+273)/(C512+273))/(1-($F$34+273)/($F$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U512^2 + 25.389*U512 - 11.942)*V$59","v":0.28619855367639924},null,0,6.0758715836934236,null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":6.0758715836934236},null,null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},0,{"$f":"IF($AD512=8,$AE512,0)","v":0}]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":90.481856221493288},{"$f":"V513*T513/3.413","v":1.401732610614852},{"$f":"IF(B513>=F$48,E512,IF(D513*F$23/1000000-F$32/1000<0,0,D513*F$23/1000000-F$32/1000))","v":6.0758715836934236},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},0,{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,{"$f":"IF(X512>0,X512,IF(J513=0,0,B513))","v":0},{"$f":"IF(X512>0,Y512,E513)","v":6.0758715836934236},null,6.0758715836934236,null,null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,1.401732610614852,6.0758715836934236,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.28619855367639924,null,0,6.0758715836934236,null,6.0758715836934236,null,null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E63:E543)","v":3410.6817655986392},null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":1126.6113992739233},{"$f":"SUM(M63:M543)","v":1318.9862532045688},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.8107587456596}]
[]
[]
[]
[null,null,"P90"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":93.606231776230885},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.22899774894764299},null,null,null,null,{"$f":"H48","v":20}]
[null,null,"[u]","Plant Be,","Net","T <","Pow'r <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":50},{"$f":"R16","v":18.110910990000001},{"$f":"S16","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,"Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":5.3148585064316594},null,{"$f":"MIN(AA554:AA1035)","v":5.3148585064316594}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":100},{"$f":"V554*T554/3.413","v":1.3861449086234536},{"$f":"IF(D554*H$23/1000000-H$32/1000<0,0,D554*H$23/1000000-H$32/1000)","v":10},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":10},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":10},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38/12)","v":8.2850041425020712E-2},null,{"$f":"C554*1.8+32-H$20","v":209.52339614904486},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":177.68457701098529},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.30845618798994073},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":20.659209948013512},{"$f":"(1-($H$34+273)/(C63+273))/(1-($H$34+273)/($H$17+273))","v":1},{"$f":"( -12.447*U554^2 + 25.389*U554 - 11.942)*V$550","v":0.22899774894764299},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":10},null,{"$f":"IF(B554<=AA$550,E554,AA553)","v":10},null,null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":99.958333333333343},1.3846916617697229,{"$f":"IF(B555>=H$48,E554,IF(D555*H$23/1000000-H$32/1000<0,0,D555*H$23/1000000-H$32/1000))","v":9.9831093199062941},{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":9.9269807276143922},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":9.9437764422954054},8.3333333333333329E-2,{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":209.44839614904487},177.60899116092722,0.30834334961434201,20.641171669510783,{"$f":"(1-($H$34+273)/(C64+273))/(1-($H$34+273)/($H$17+273))","v":0.99964870467607614},{"$f":"( -12.447*U555^2 + 25.389*U555 - 11.942)*V$550","v":0.22895757650234561},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":9.9831093199062941},null,9.9831093199062941,null,null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":99.916684027777791},{"$f":"V556*T556/3.413","v":1.3832355919057449},{"$f":"IF(B556>=H$48,E555,IF(D556*H$23/1000000-H$32/1000<0,0,D556*H$23/1000000-H$32/1000))","v":9.9661858287572151},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":9.8544339838978861},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":9.8878689934349087},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,209.37342739904489,177.53343774879335,0.30823054691912327,20.623147631938451,0.9992974772725155,0.22891670851752341,null,{"$f":"IF(X555>0,X555,IF(J556=0,0,B556))","v":0},{"$f":"IF(X555>0,Y555,E556)","v":9.9661858287572151},null,9.9661858287572151,null,null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,99.87505207609955,1.3817767113209845,9.9492296693897622,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,9.7823570864538425,9.8322758761421234,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,209.29848988602404,177.45791675993283,0.3081177798957101,20.605137825018659,0.99894631780011545,0.22887514540244278,null,0,9.9492296693897622,null,9.9492296693897622,null,null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,99.833437471067853,1.3803150322799251,9.9322409843505817,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,9.7107473652226997,9.7769953231331463,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,209.22358359696699,177.38242817970414,0.30800504853553073,20.587142238481448,0.99859522626965525,0.22883288756637449,null,0,9.9322409843505817,null,9.9322409843505817,null,null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,99.791840205454918,1.378850567022097,9.9152199158962979,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,9.6396021624522223,9.722025577060375,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,209.14870851886371,177.30697199347438,0.30789235283001565,20.569160862064365,0.99824420269190095,0.22878993541859591,null,0,9.9152199158962979,null,9.9152199158962979,null,null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,99.750260272035987,1.3773833277621119,9.8981666059939144,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,9.5689188326675882,9.6673648904566356,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,209.07386463870964,177.23154818661959,0.30777969277059775,20.551193685512715,0.99789324707759963,0.22874628936838839,null,0,9.8981666059939144,null,9.8981666059939144,null,null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,99.708697663589305,1.3759133266897063,9.8810811963213148,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,9.498694742641316,9.6130115256796387,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,208.99905194350561,177.15615674452482,0.30766706834871221,20.533240698579561,0.99754235943748437,0.22870194982503786,null,0,9.8810811963213148,null,9.8810811963213148,null,null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,99.667152372896155,1.3744405759697764,9.8639638282676678,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,9.4289272713628609,9.5589637548567428,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,208.92427042025793,177.08079765258387,0.30755447955579673,20.515301891025501,0.99719153978227182,0.22865691719783701,null,0,9.8639638282676678,null,9.8639638282676678,null,null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,99.625624392740789,1.3729650877424036,9.8468146429337366,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,9.3596138100078718,9.5052198598300119,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,208.84952005597827,177.00547089619954,0.30744192638329138,20.497377252618918,0.99684078812266275,0.22861119189608073,null,0,9.8468146429337366,null,9.8468146429337366,null,null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,99.58411371591049,1.3714868741229078,9.8296337811324754,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,9.2907517619075204,9.4517781321016106,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,208.77480083768376,176.93017646078337,0.30732940882263843,20.479466773135755,0.99649010446934072,0.22856477432907113,null,0,9.8296337811324754,null,9.8296337811324754,null,null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,99.542620335195537,1.3700059472018555,9.8124213833891503,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,9.222338542517118,9.3986368727794876,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,208.70011275239682,176.85491433175577,0.30721692686528251,20.461570442359658,0.99613948883297609,0.22851766490611114,null,0,9.8124213833891503,null,9.8124213833891503,null,null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,99.501144243389206,1.3685223190451365,9.7951775899422024,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,9.154371579385236,9.3457943925233646,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,208.62545578714543,176.77968449454607,0.30710448050267086,20.443688250081919,0.99578894122422035,0.22846986403651187,null,0,9.7951775899422024,null,9.7951775899422024,null,null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,99.459685433287802,1.367036001693944,9.777902540743046,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,9.0868483121215977,9.2932490114910333,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,208.55082992896291,176.70448693459241,0.30699206972625281,20.425820186101447,0.99543846165371119,0.22842137212958319,null,0,9.777902540743046,null,9.777902540743046,null,null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,99.418243897690601,1.3655470071648705,9.7605963754571583,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,9.0197661923659798,9.2409990592849613,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,208.47623516488795,176.62932163734177,0.30687969452748015,20.40796624022488,0.99508805013206858,0.22837218959464267,null,0,9.7605963754571583,null,9.7605963754571583,null,null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,99.376819629399904,1.3640553474498918,9.7432592334639061,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,8.9531226837557156,9.1890428748991795,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,208.40167148196468,176.55418858824987,0.30676735489780688,20.390126402266333,0.99473770666989814,0.22832231684100918,null,0,9.7432592334639061,null,9.7432592334639061,null,null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,99.335412621220996,1.362561034516437,9.7258912538573625,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,8.8869152618939253,9.1373788066664918,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,208.32713886724267,176.47908777278136,0.3066550508286896,20.37230066204765,0.99438743127778817,0.22827175427800594,null,0,9.7258912538573625,null,9.7258912538573625,null,null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,99.294022865962162,1.3610640803074057,9.7084925754464884,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,8.8211414143169637,9.0860052122059578,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,208.25263730777675,176.40401917640958,0.30654278231158699,20.354489009398179,0.994037223966313,0.22822050231495952,null,0,9.7084925754464884,null,9.7084925754464884,null,null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,99.252650356434685,1.3595644967411948,9.6910633367554659,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,8.7557986404618049,9.0349204583706868,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,208.1781667906273,176.3289827846167,0.30643054933796016,20.336691434155,0.99368708474602818,0.22816856136119568,null,0,9.6910633367554659,null,9.6910633367554659,null,null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,99.211295085452846,1.3580622957117781,9.6736036760246158,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,8.6908844516337904,8.9841229211959259,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,208.10372730285999,176.25397858289375,0.30631835189927242,20.318907926162808,0.99333701362747562,0.22811593182604784,null,0,9.6736036760246158,null,9.6736036760246158,null,null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,99.169957045833911,1.356557489088674,9.6561137312100165,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,8.6263963709729961,8.9336109858474231,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,208.02931883154591,176.17900655674038,0.30620618998698973,20.301138475273603,0.99298701062118144,0.22806261411884907,null,0,9.6561137312100165,null,9.6561137312100165,null,null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,99.128636230398158,1.3550500887170442,9.6385936399846557,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,8.5623319334218113,8.8833830465701045,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,207.95494136376155,176.1040666916652,0.30609406359257996,20.283383071347401,0.9926370757376537,0.22800860864893446,null,0,9.6385936399846557,null,9.6385936399846557,null,null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,99.087332631968835,1.3535401064176891,9.6210435397383733,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,8.498688685691274,8.8334375066370203,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,207.88059488658877,176.02915897318542,0.30598197270751354,20.265641704251493,0.99228720898738565,0.22795391582564234,null,0,9.6210435397383733,null,9.6210435397383733,null,null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,99.046046243372189,1.3520275539870856,9.6034635675783129,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,8.4354641862276623,8.7837727782985873,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,207.80627938711481,175.954283386827,0.30586991732326319,20.247914363860758,0.99193741038085625,0.22789853605831145,null,0,9.6034635675783129,null,9.6034635675783129,null,null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,99.004777057437451,1.3505124431974502,9.5858538603296388,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,8.3726560051791754,8.7343872827321167,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,207.73199485243228,175.87943991812475,0.30575789743130383,20.230201040057779,0.99158767992852559,0.22784246975628342,null,0,9.5858538603296388,null,9.5858538603296388,null,null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,98.963525066996851,1.3489947857967435,9.5682145545356008,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,8.3102617243618777,8.6852794499916186,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,207.65774126963919,175.80462855262212,0.30564591302311267,20.21250172273264,0.99123801764084063,0.22778571732890021,null,0,9.5682145545356008,null,9.5682145545356008,null,null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,98.922290264885604,1.3474745935087205,9.5505457864581054,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,8.2482789372259155,8.636447718957907,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,207.58351862583893,175.72984927587135,0.30553396409016936,20.194816401782958,0.99088842352823026,0.22772827918550587,null,0,9.5505457864581054,null,9.5505457864581054,null,null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,98.881072643941906,1.3459518780329529,9.5328476920779934,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,8.1867052488213439,8.5878905372889527,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,207.50932690814028,175.65510207343331,0.30542205062395583,20.177145067113827,0.99053889760110903,0.22767015573544486,null,0,9.5328476920779934,null,9.5328476920779934,null,null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,98.83987219700694,1.3444266510448883,9.5151204070957149,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,8.1255382757641321,8.5396063613705522,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,207.43516610365737,175.58038693087767,0.30531017261595611,20.159487708638039,0.99018943986987384,0.22761134738806324,null,0,9.5151204070957149,null,9.5151204070957149,null,null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,98.79868891692486,1.3428989241958487,9.4973640669313077,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,8.0647756462014417,8.4915936562672503,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,207.36103619950961,175.50570383378269,0.30519833005765662,20.14184431627578,0.98984005034490785,0.22755185455270585,null,0,9.4973640669313077,null,9.4973640669313077,null,null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,98.757522796542816,1.3413687091131017,9.4795788067252431,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,8.0044149997774845,8.4438508956735383,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,207.28693718282193,175.43105276773539,0.30508652294054622,20.124214879954792,0.98949072903657675,0.22749167763872039,null,0,9.4795788067252431,null,9.4795788067252431,null,null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,98.716373828710928,1.3398360173998694,9.4617647613385145,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,7.9444539875986209,8.3963765618653508,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,207.21286904072454,175.3564337183314,0.30497475125611573,20.106599389610352,0.98914147595523083,0.22743081705545293,null,0,9.4617647613385145,null,9.4617647613385145,null,null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,98.675242006282303,1.3383008606353821,9.4439220653532594,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,7.8848902721987617,8.3491691456517962,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,207.13883176035301,175.28184667117512,0.30486301499585844,20.088997835185296,0.98879229111120437,0.22736927321225076,null,0,9.4439220653532594,null,9.4439220653532594,null,null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,98.634127322113031,1.3367632503748901,9.4260508530729119,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,7.8257215275042578,8.3022271463271995,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,207.06482532884831,175.20729161187955,0.30475131415126988,20.071410206629906,0.98844317451481645,0.22730704651845915,null,0,9.4260508530729119,null,9.4260508530729119,null,null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,98.593029769062156,1.335223198149718,9.4081512585228175,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,7.7669454387990404,8.255549071623383,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,206.99084973335675,175.13276852606634,0.30463964871384785,20.053836493901912,0.98809412617636871,0.22724413738342494,null,0,9.4081512585228175,null,9.4081512585228175,null,null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,98.551949339991722,1.3336807154672969,9.3902234154506132,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,7.7085597026894446,8.2091334376622296,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,206.91690496102996,175.05827739936572,0.30452801867509238,20.036276686966573,0.98774514610614883,0.22718054621649467,null,0,9.3902234154506132,null,9.3902234154506132,null,null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,98.51088602776673,1.3321358138111856,9.3722674573264833,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,7.6505620270688297,8.162978768908518,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,206.84299099902498,174.98381821741668,0.30441642402650576,20.018730775796712,0.98739623431442691,0.22711627342701152,null,0,9.3722674573264833,null,9.3722674573264833,null,null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,98.469839825255164,1.330588504641127,9.3542835173437986,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,7.5929501310823753,8.1170835981230081,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,206.76910783450415,174.90939096586681,0.30430486475959256,20.001198750372566,0.98704739081145865,0.22705131942432075,null,0,9.3542835173437986,null,9.3542835173437986,null,null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,98.428810725327978,1.3290387993930532,9.3362717284191881,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,7.5357217450913163,8.0714464663158001,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,206.69525545463523,174.83499563037222,0.30419334086585953,19.983680600681851,0.9866986156074824,0.22698568461776356,null,0,9.3362717284191881,null,9.3362717284191881,null,null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,98.387798720859095,1.3274867094791496,9.3182322231932773,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,7.4788746106376198,8.0260659226999547,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,206.62143384659123,174.76063219659773,0.30408185233681567,19.966176316719725,0.9863499087127221,0.22691936941668234,null,0,9.3182322231932773,null,9.3182322231932773,null,null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,98.346803804725411,1.3259322462878615,9.3001651340307667,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,7.4224064804080134,7.9809405246453746,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,206.54764299755061,174.68630065021668,0.30397039916397239,19.94868588848874,0.9860012701373847,0.22685237423041624,null,0,9.3001651340307667,null,9.3001651340307667,null,null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,98.305825969806776,1.3243754211839636,9.2820705930212419,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,7.3663151181985,7.9360688376329422,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,206.47388289469706,174.61200097691105,0.30385898133884298,19.931209305999118,0.98565269989166204,0.22678469946830365,null,0,9.2820705930212419,null,9.2820705930212419,null,null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,98.264865208986024,1.3228162455085433,9.2639487319789815,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,7.3105982988779861,7.8914494352089131,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,206.40015352521971,174.53773316237141,0.30374759885294339,19.913746559268247,0.98530419798572888,0.2267163455396792,null,0,9.2639487319789815,null,9.2639487319789815,null,null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,98.223921515148945,1.3212547305790987,9.2457996824440833,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,7.255253808352859,7.8470808989395788,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,206.32645487631297,174.46349719229684,0.30363625169779146,19.896297638321187,0.98495576442974653,0.2266473128538784,null,0,9.2457996824440833,null,9.2457996824440833,null,null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,98.1829948811843,1.3196908876895141,9.2276235756821912,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,7.2002794435303583,7.8029618183661631,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,206.2527869351766,174.38929305239509,0.30352493986490742,19.878862533190272,0.98460739923385721,0.22657760182023184,null,0,9.2276235756821912,null,9.2276235756821912,null,null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,98.142085299983805,1.318124728110128,9.2094205426852902,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,7.1456730122827254,7.7590907909599975,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,206.1791496890157,174.31512072838234,0.3034136633458136,19.861441233915372,0.98425910240819048,0.22650721284806816,null,0,9.2094205426852902,null,9.2094205426852902,null,null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,98.101192764442146,1.3165562630877568,9.1911907141719631,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,7.0914323334108209,7.7154664220779257,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,206.10554312504073,174.24098020598342,0.30330242213203468,19.844033730543714,0.9839108739628577,0.22643614634671341,null,0,9.1911907141719631,null,9.1911907141719631,null,null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,98.060317267456966,1.3149855038457301,9.1729342205878268,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,7.0375552366078162,7.6720873249179693,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,206.03196723046739,174.16687147093162,0.30319121621509754,19.826640013129861,0.9835627139079558,0.22636440272549177,null,0,9.1729342205878268,null,9.1729342205878268,null,null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,98.019458801928863,1.3134124615839342,9.1546511921060052,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,6.9840395624228382,7.6289521204752493,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,205.9584219925168,174.09279450896886,0.30308004558653112,19.809260071735963,0.98321462225356526,0.22629198239372364,null,0,9.1546511921060052,null,9.1546511921060052,null,null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,97.97861736076139,1.3118371474788142,9.1363417586271858,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,6.9308831622242089,7.5860594374981369,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,205.88490739841535,174.01874930584546,0.30296891023786671,19.791893896431418,0.98286659900975049,0.22621888576072419,null,0,9.1363417586271858,null,9.1363417586271858,null,null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,97.937792936861072,1.3102595726834445,9.1180060497804227,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,6.8780838981632026,7.5434079124446711,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,205.8114234353948,173.94473584732032,0.30285781016063773,19.774541477293042,0.98251864418655999,0.22614511323580694,null,0,9.1180060497804227,null,9.1180060497804227,null,null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,97.896985523137388,1.3086797483275601,9.0996441949234956,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,6.8256396431373769,7.5009961894392099,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,205.73797009069216,173.87075411916089,0.3027467453463798,19.757202804405182,0.98217075779402774,0.22607066522828217,null,0,9.0996441949234956,null,9.0996441949234956,null,null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,97.856195112502746,1.3070976855175498,9.0812563231428456,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,6.7735482807535314,7.4588229202293217,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,205.6645473515498,173.79680410714298,0.30263571578663073,19.739877867859292,0.98182293984217084,0.22599554214745443,null,0,9.0812563231428456,null,9.0812563231428456,null,null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,97.815421697872537,1.3055133953365479,9.0628425632546268,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,6.7218077052914484,7.4168867641429364,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,205.59115520521541,173.72288579705099,0.30252472147293052,19.722566657754413,0.98147519034098962,0.22591974440262633,null,0,9.0628425632546268,null,9.0628425632546268,null,null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,97.774665272165095,1.3039268888444209,9.0444030438045679,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,6.6704158216666665,7.3751863880457131,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,205.51779363894204,173.64899917467778,0.30241376239682149,19.705269164196807,0.98112750930047099,0.22584327240309504,null,0,9.0444030438045679,null,9.0444030438045679,null,null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,97.733925828301693,1.3023381770778235,9.0259378930686047,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,6.6193705453937932,7.3337204662986712,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,205.4444626399879,173.57514422582469,0.3023028385498478,19.687985377300294,0.98077989673058463,0.22576612655815137,null,0,9.0259378930686047,null,9.0259378930686047,null,null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,97.693203359206578,1.3007472710502352,9.0074472390533167,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,6.5686698025496035,7.2924876807160413,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,205.37116219561671,173.50132093630151,0.30219194992355619,19.670715287185828,0.98043235264128292,0.22568830727708522,null,0,9.0074472390533167,null,9.0074472390533167,null,null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,97.652497857806907,1.2991541817519794,8.9889312094961404,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,6.5183115297359278,7.2514867205233635,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,205.29789229309731,173.42752929192648,0.30208109650949527,19.65345888398187,0.98008487704250558,0.2256098149691784,null,0,8.9889312094961404,null,8.9889312094961404,null,null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,97.611809317032822,1.297558920150264,8.9703899318658635,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,6.4682936740427071,7.2107162823158184,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,205.22465291970394,173.35376927852622,0.30197027829921586,19.636216157824094,0.97973746994417443,0.22553065004370906,null,0,8.9703899318658635,null,8.9703899318658635,null,null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,97.571137729817394,1.2959614971892275,8.9518235333631324,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,6.4186141930109999,7.1701750700167954,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,205.15144406271617,173.28004088193592,0.3018594952842712,19.618987098855598,0.97939013135619624,0.22545081290995087,null,0,8.9518235333631324,null,8.9518235333631324,null,null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,97.530483089096649,1.2943619237899495,8.9332321409205839,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,6.3692710545956777,7.1298617948366827,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,205.07826570941882,173.20634408799913,0.30174874745621633,19.601771697226781,0.97904286128846141,0.22537030397717051,null,0,8.9332321409205839,null,8.9332321409205839,null,null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,97.489845387809524,1.2927602108504845,8.9146158812032468,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,6.3202622371282873,7.0897751752319049,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,205.00511784710201,173.13267888256775,0.30163803480660872,19.584569943095289,0.97869565975084394,0.22528912365462789,null,0,8.9146158812032468,null,8.9146158812032468,null,null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,97.449224618897944,1.2911563692459322,8.8959748806093515,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,6.2715857292801527,7.0499139368641801,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,204.93200046306117,173.05904525150223,0.30152735732700781,19.567381826626217,0.97834852675320461,0.22520727235157995,null,0,8.8959748806093515,null,8.8959748806093515,null,null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,97.408620775306744,1.2895504098284309,8.8773092652702559,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,6.2232395300248209,7.0102768125600097,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,204.85891354459699,172.98544318067127,0.30141671500897532,19.550207337991822,0.97800146230538609,0.22512475047727679,null,0,8.8773092652702559,null,8.8773092652702559,null,null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,97.368033849983703,1.2879423434272104,8.8586191610510525,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,6.1752216486009575,6.9708625422703951,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,204.78585707901553,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":172.9118726559521},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.30130610784407502},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":19.533046467371804},0.97765446641721576,0.22504155844096152,null,0,8.8586191610510525,null,{"$f":"IF(B618<=AA$550,E618,AA617)","v":8.8586191610510525},null,null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,97.327463835879541,1.2863321808486066,8.839904693550757,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,6.1275301044749195,6.9316698730307822,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":204.71283105362804},172.83833366323023,0.30119553582387287,19.515899204953058,{"$f":"(1-($H$34+273)/(C128+273))/(1-($H$34+273)/($H$17+273))","v":0.97730753909850476},{"$f":"( -12.447*U619^2 + 25.389*U619 - 11.942)*V$550","v":0.22495769665186963},null,0,8.839904693550757,null,8.839904693550757,null,null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":97.286910725947934},{"$f":"V620*T620/3.413","v":1.2847199328761272},{"$f":"IF(B620>=H$48,E619,IF(D620*H$23/1000000-H$32/1000<0,0,D620*H$23/1000000-H$32/1000))","v":8.8211659881030435},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":6.0801629273036815},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":6.8926975589212285},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,204.63983545575115,172.76482618839967,0.30108499893993695,19.49876554092981,0.97696068035905026,0.22487316551923281,null,{"$f":"IF(X619>0,X619,IF(J620=0,0,B620))","v":0},{"$f":"IF(X619>0,Y619,E620)","v":8.8211659881030435},null,8.8211659881030435,null,null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,97.246374513145454,1.2831056102704432,8.80240316977617,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,6.0331181568971779,6.8539443610267972,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,204.56687027270667,172.69135021736261,0.30097449718383751,19.481645465503448,0.97661389020863154,0.22478796545227311,null,0,8.80240316977617,null,8.80240316977617,null,null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,97.205855190431649,1.281489223769475,8.7836163633739766,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,5.9863938431813608,6.8154090473981697,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,204.49393549182182,172.6179057360298,0.30086403054714689,19.464538968882863,0.97626716865701368,0.22470209686020842,null,0,8.7836163633739766,null,8.7836163633739766,null,null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,97.165352750768974,1.2798707840883683,8.7648056934355836,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,5.9399880461603471,6.7770903930124904,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,204.42103110042902,172.54449273032026,0.30075359902143961,19.447446041284024,0.97592051571394467,0.22461556015224657,null,0,8.7648056934355836,null,8.7648056934355836,null,null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,97.124867187122831,1.2782503019195677,8.7459712842362798,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,5.8938988358793596,6.7389871797344112,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,204.34815708586595,172.47111118616124,0.30064320259829214,19.430366672930234,0.9755739313891576,0.22452835573758959,null,0,8.7459712842362798,null,8.7459712842362798,null,null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,97.084398492461531,1.276627787932838,8.7271132597877425,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,5.8481242923872045,6.7010981962773801,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,204.27531343547562,172.39776108948857,0.30053284126928337,19.413300854052039,0.97522741569236937,0.22444048402543221,null,0,8.7271132597877425,null,8.7271132597877425,null,null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,97.043946659756344,1.2750032527752835,8.7082317438382724,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,5.8026625056987413,6.6634222381651256,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,204.20250013660629,172.32444242624612,0.30042251502599393,19.39624857488721,0.97488096863328144,0.22435194542495945,null,0,8.7082317438382724,null,8.7082317438382724,null,null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,97.00351168198145,1.2733767070714108,8.6893268598735318,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,5.7575115757576798,6.6259581076933696,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,204.12971717661148,172.25115518238633,0.30031222386000689,19.379209825680789,0.9745345902215794,0.22426274034535096,null,0,8.6893268598735318,null,8.6893268598735318,null,null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,96.963093552113961,1.2717481614231276,8.67039873111651,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,5.7126696123988596,6.5887046138917587,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,204.05696454284998,172.17789934386977,0.30020196776290725,19.36218459668504,0.97418828046693307,0.2241728691957755,null,0,8.67039873111651,null,8.67039873111651,null,null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,96.922692263133911,1.2701176264098135,8.6514474805283719,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,5.6681347353111002,6.551660572485992,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,203.98424222268591,172.10467489666547,0.30009174672628219,19.345172878159531,0.9738420393789966,0.22408233238539607,null,0,8.6514474805283719,null,8.6514474805283719,null,null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,96.882307808024279,1.2684851125883079,8.6324732308082943,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,5.6239050739993885,6.5148248058601848,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,203.91155020348856,172.03148182675059,0.29998156074172089,19.328174660370905,0.97349586696740809,0.22399113032336471,null,0,8.6324732308082943,null,8.6324732308082943,null,null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,96.841940179770944,1.2668506304929839,8.6134761043943335,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,5.5799787677477344,6.4781961430194244,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,203.83888847263256,171.95832012011073,0.29987140980081484,19.311189933593141,0.97314976324179014,0.2238992634188261,null,0,8.6134761043943335,null,8.6134761043943335,null,null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,96.801589371362709,1.2652141906357548,8.5944562234635136,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,5.5363539655815268,6.4417734195525522,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,203.76625701749774,171.88518976273957,0.29976129389515732,19.294218688107321,0.97280372821174932,0.22380673208091564,null,0,8.5944562234635136,null,8.5944562234635136,null,null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,96.761255375791308,1.2635758035061289,8.575413709932441,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,5.4930288262302192,6.4055554775951382,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,203.69365582546922,171.81209074063929,0.29965121301634395,19.277260914201861,0.97245776188687649,0.22371353671876013,null,0,8.575413709932441,null,8.575413709932441,null,null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,96.720938186051399,1.2619354795712148,8.5563486854573796,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,5.4500015180896897,6.3695411657926844,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,203.62108488393739,171.73902303982015,0.29954116715597229,19.260316602172253,0.97211186427674778,0.22361967774147581,null,0,8.5563486854573796,null,8.5563486854573796,null,null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,96.680637795140555,1.2602932292757838,8.5372612714349714,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,5.4072702191850048,6.3337293392640106,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,203.54854418029785,171.66598664630078,0.29943115630564199,19.243385742321351,0.97176603539092232,0.22352515555816996,null,0,8.5372612714349714,null,8.5372612714349714,null,null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,96.640354196059249,1.2586490630422789,8.5181515890023469,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,5.3648331171328163,6.2981188595648723,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,203.47603370195151,171.59298154610798,0.29932118045695494,19.226468324958944,0.97142027523894403,0.22342997057794131,null,0,8.5181515890023469,null,8.5181515890023469,null,null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,96.600087381810894,1.2570029912708591,8.4990197590376333,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,5.3226884091040105,6.262708594651758,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,203.40355343630446,171.5200077252768,0.2992112396015148,19.209564340402238,0.97107458383034062,0.22333412320987642,null,0,8.4990197590376333,null,8.4990197590376333,null,null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,96.559837345401817,1.2553550243394234,8.4798659021602312,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,5.2808343017862311,6.2274974188459131,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,203.33110337076812,171.4470651698505,0.29910133373092762,19.192673778975404,0.97072896117462493,0.22323761386305291,null,0,8.4798659021602312,null,8.4798659021602312,null,null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,96.519604079841244,1.2537051726036572,8.4606901387313762,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,5.2392690113465905,6.1924842127975435,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,203.2586834927591,171.37415386588063,0.29899146283680145,19.17579663100986,0.97038340728129335,0.22314044294653856,null,0,8.4606901387313762,null,8.4606901387313762,null,null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,96.479387578141313,1.2520534463970669,8.4414925888545014,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,5.1979907633942757,6.1576678634502429,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,203.18629378969922,171.30127379942687,0.29888162691074605,19.158932886844354,0.97003792215982687,0.22304261086939026,null,0,8.4414925888545014,null,8.4414925888545014,null,null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,96.439187833317092,1.2503998560309848,8.4222733723753294,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,5.1569977929429989,6.1230472640056011,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,203.11393424901561,171.22842495655715,0.29877182594437368,19.142082536824546,0.96969250581969102,0.22294411804065387,null,0,8.4222733723753294,null,8.4222733723753294,null,null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,96.399004838386546,1.2487444117946236,8.4030326088824872,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,5.1162883443737996,6.088621313888023,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,203.04160485814063,171.15560732334754,0.29866205992929845,19.12524557130331,0.96934715827033469,0.22284496486936423,null,0,8.4030326088824872,null,8.4030326088824872,null,null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,96.358838586370553,1.2470871239551169,8.3837704177079893,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,5.0758606713977805,6.0543889187097433,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,202.96930560451185,171.08282088588237,0.29855232885713662,19.108421980640685,0.96900187952119265,0.22274515176454693,null,0,8.3837704177079893,null,8.3837704177079893,null,null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,96.318689070292905,1.2454280027575204,8.3644869179272412,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,5.0357130370185752,6.0203489902360303,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,202.89703647557209,171.01006563025416,0.2984426327195065,19.091611755203814,0.96865666958168239,0.22264467913521319,null,0,8.3644869179272412,null,8.3644869179272412,null,null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,96.278556283180293,1.2437670584248866,8.34518222835991,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,4.9958437134953675,5.9865004463505969,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,202.82479745876938,170.93734154256347,0.29833297150802818,19.07481488536709,0.96831152846120594,0.22254354739036539,null,0,8.34518222835991,null,8.34518222835991,null,null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,96.238440218062308,1.2421043011582602,8.3258564675698743,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,4.9562509823053809,5.9528422110212009,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,202.752588541557,170.86464860891914,0.29822334521432409,19.058031361511837,0.96796645616915056,0.22244175693899407,null,0,8.3258564675698743,null,8.3258564675698743,null,null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,96.198340867971453,1.2404397411367207,8.3065097538657184,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,4.9169331341067268,5.9193732142654305,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,202.68040971139348,170.79198681543812,0.29811375383001865,19.041261174026602,0.96762145271488742,0.22233930819007594,null,0,8.3065097538657184,null,8.3065097538657184,null,null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,96.158258225943129,1.2387733885174241,8.2871422053012083,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,4.8778884687012685,5.8860923921167032,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,202.60826095574248,170.71935614824545,0.29800419734673811,19.024504313307006,0.96727651810777138,0.22223620155257715,null,0,8.2871422053012083,null,8.2871422053012083,null,null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,96.118192285015652,1.2371052534356408,8.2677539396757531,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,4.8391152949975034,5.8529986865904293,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,202.53614226207304,170.64675659347449,0.29789467575611106,19.007760769755834,0.96693165235714218,0.2221324374354528,null,0,8.2677539396757531,null,8.2677539396757531,null,null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,96.078143038230237,1.2354353460047542,8.2483450745343632,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,4.8006119309731918,5.8200910456503863,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,202.46405361785929,170.5741881372665,0.29778518904976786,18.991030533782862,0.9665868554723237,0.22202801624764304,null,0,8.2483450745343632,null,8.2483450745343632,null,null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,96.038110478630983,1.2337636763163313,8.2289157271684878,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,4.7623767036385312,5.7873684231752751,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,202.39199501058064,170.50165076577105,0.29767573721934104,18.974313595805086,0.96624212746262439,0.22192293839807656,null,0,8.2289157271684878,null,8.2289157271684878,null,null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,95.998094599264888,1.2320902544401353,8.2094660146161615,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,4.7244079489989614,5.7548297789254619,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,202.31996642772165,170.42914446514567,0.29756632025646501,18.957609946246492,0.96589746833733692,0.2218172042956699,null,0,8.2094660146161615,null,8.2094660146161615,null,null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,95.958095393181864,1.2304150904241615,8.1899960536624086,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,4.6867040120181569,5.7224740785099071,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,202.24796785677222,170.3566692215561,0.29745693815277641,18.940919575538118,0.96555287810573776,0.22171081434932691,null,0,8.1899960536624086,null,8.1899960536624086,null,null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,95.918112853434707,1.2287381942946629,8.1705059608395523,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,4.6492632465810129,5.6903002933532925,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,202.17599928522733,170.2842250211761,0.29734759089991364,18.924242474118131,0.96520835677708838,0.22160376896793646,null,0,8.1705059608395523,null,8.1705059608395523,null,null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,95.878146973079112,1.2270595760561949,8.1509958524277302,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,4.6120840154567775,5.6583074006633112,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,202.10406070058727,170.21181185018764,0.29723827848951728,18.907578632431807,0.96486390436063429,0.22149606856037476,null,0,8.1509958524277302,null,8.1509958524277302,null,null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,95.838197745173673,1.2253792456916441,8.1314658444552315,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,4.5751646902621328,5.6264943833981587,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,202.03215209035747,170.13942969478063,0.29712900091322986,18.890928040931385,0.96451952086560622,0.22138771353550632,null,0,8.1314658444552315,null,8.1314658444552315,null,null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,95.798265162779856,1.223697213162245,8.1119160526986889,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,4.5385036514242305,5.5948602302342021,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,201.96027344204859,170.06707854115314,0.29701975816269593,18.87429069007618,0.964175206301217,0.22127870430217925,null,0,8.1119160526986889,null,8.1119160526986889,null,null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,95.758349218962039,1.222013488407633,8.0923465926836897,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,4.5020992881440227,5.5634039355338309,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,201.88842474317653,169.99475837551122,0.29691055022956203,18.857666570332555,0.96383096067666629,0.22116904126922954,null,0,8.0923465926836897,null,8.0923465926836897,null,null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,95.71844990678747,1.2203280813458683,8.0727575796850672,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,4.4659499983594397,5.5321244993134862,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,201.81660598126231,169.92246918406909,0.2968013771054766,18.841055672174008,0.96348678400113608,0.22105872484547809,null,0,8.0727575796850672,null,8.0727575796850672,null,null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,95.678567219326311,1.2186410018734595,8.0531491287271564,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,4.4300541887086133,5.5010209272118704,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,201.74481714383222,169.85021095304893,0.29669223878209022,18.824457986080887,0.96314267628379413,0.22094775543973239,null,0,8.0531491287271564,null,8.0531491287271564,null,null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,95.638701149651595,1.2169522598653997,8.0335213545842308,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,4.3944102744932385,5.4700922304583424,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,201.67305821841774,169.77798366868097,0.29658313525105545,18.807873502540673,0.96279863753379247,0.22083613346078365,null,0,8.0335213545842308,null,8.0335213545842308,null,null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,95.59885169083924,1.2152618651752261,8.013874371781192,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,4.3590166796421315,5.4393374258414804,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,201.60132919255548,169.70578731720354,0.29647406650402658,18.791302212047981,0.96245466776026689,0.22072385931741173,null,0,8.013874371781192,null,8.013874371781192,null,null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,95.559018835968061,1.213569827634998,7.9942082945932951,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,4.3238718366743063,5.4087555356778241,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,201.52963005378737,169.63362188486298,0.29636503253266022,18.774744105104247,0.96211076697233711,0.22061093341837854,null,0,7.9942082945932951,null,7.9942082945932951,null,null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,95.519202578119746,1.2118761570553691,7.9745232370470189,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,4.2889741866627311,5.3783455877808022,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,201.4579607896604,169.56148735791351,0.29625603332861483,18.758199172217928,0.96176693517910894,0.22049735617243299,null,0,7.9745232370470189,null,7.9745232370470189,null,null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,95.479402910378866,1.2101808632255984,7.9548193129201694,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,4.2543221791977235,5.3481066154298169,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,201.38632138772681,169.4893837226175,0.29614706888355075,18.741667403904614,0.96142317238967034,0.2203831279883057,null,0,7.9548193129201694,null,7.9548193129201694,null,null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,95.439619825832878,1.2084839559136149,7.9350966357426449,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,4.2199142723507554,5.3180376573395236,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,201.31471183554405,169.41731096524532,0.29603813918913036,18.725148790686831,0.96107947861309506,0.22026824927471672,null,0,7.9350966357426449,null,7.9350966357426449,null,null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,95.399853317572124,1.2067854448659918,7.9153553187961281,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,4.1857489326377397,5.2881377576292605,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,201.24313212067469,169.34526907207524,0.29592924423701805,18.708643323094009,0.96073585385844151,0.22015272044036571,null,0,7.9153553187961281,null,7.9153553187961281,null,null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,95.3601033786898,1.205085339808039,7.8955954751151625,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,4.1518246349831172,5.2584059657926687,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,201.17158223068651,169.27325802939362,0.29582038401888006,18.692150991662771,0.9603922981347508,0.22003654189393893,null,0,7.8955954751151625,null,7.8955954751151625,null,null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,95.320370002282019,1.2033836504437909,7.8758172174870191,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,4.1181398626833552,5.2288413366674762,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,201.10006215315249,169.20127782349465,0.2957115585263847,18.675671786936419,0.96004881145105048,0.21991971404410723,null,0,7.8758172174870191,null,7.8758172174870191,null,null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,95.280653181447732,1.2016803864560692,7.8560206584524126,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,4.0846931073709545,5.1994429304054472,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,201.02857187565078,169.12932844068069,0.29560276775120214,18.659205699465588,0.95970539381635134,0.21980223729952392,null,0,7.8560206584524126,null,7.8560206584524126,null,null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,95.240952909288794,1.1999755575064825,7.8362059103055062,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,4.0514828689781499,5.1702098124425078,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,200.95711138576468,169.0574098672619,0.29549401168500461,18.642752719807532,0.95936204523964874,0.21968411206882688,null,0,7.8362059103055062,null,7.8362059103055062,null,null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,95.201269178909925,1.1982691732354736,7.8163730850944591,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,4.0185076557009536,5.1411410534690347,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,200.88568067108272,168.98552208955644,0.2953852903194662,18.626312838526644,0.95901876572992151,0.21956533876063519,null,0,7.8163730850944591,null,7.8163730850944591,null,null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,95.16160198341872,1.1965612432623813,7.7965222946221475,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,3.9857659839633492,5.112235729400318,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,200.81427971919857,168.91366509389047,0.29527660364626301,18.609886046194305,0.95867555529613535,0.21944591778355629,null,0,7.7965222946221475,null,7.7965222946221475,null,null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,95.121951315925628,1.1948517771854008,7.7766536504456978,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,3.9532563783809374,5.0834929213471751,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,200.74290851771099,168.84183886659798,0.29516795165707294,18.593472333388775,0.95833241394723734,0.21932584954617387,null,0,7.7766536504456978,null,7.7766536504456978,null,null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,95.082317169543998,1.1931407845816846,7.7567672638776637,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,3.9209773717254972,5.0549117155867487,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,200.67156705422406,168.77004339402097,0.29505933434357601,18.577071690695192,0.95798934169216121,0.21920513445706036,null,0,7.7567672638776637,null,7.7567672638776637,null,null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,95.042699537390021,1.1914282750073351,7.7368632459859397,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,3.8889275048889633,5.0264912035334568,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,200.6002553163469,168.69827866250932,0.29495075169745405,18.560684108705743,0.95764633853982428,0.21908377292476774,null,0,7.7368632459859397,null,7.7368632459859397,null,null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,95.003098412582773,1.1897142579974507,7.716941707594299,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,3.8571053268477873,4.9982304817101078,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,200.52897329169386,168.62654465842087,0.29484220371039094,18.544309578019465,0.95730340449912721,0.21896176535783224,null,0,7.716941707594299,null,7.716941707594299,null,null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,94.9635137882442,1.1879987430661472,7.6970027592826353,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,3.8255093946272196,4.9701286517191781,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,200.45772096788443,168.55484136812129,0.29473369037407238,18.527948089242358,0.95696053957895832,0.21883911216477084,null,0,7.6970027592826353,null,7.6970027592826353,null,null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,94.923945657499104,1.1862817397066026,7.6770465113874939,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,3.7941382732658107,4.9421848202142584,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,200.38649833254325,168.4831687779843,0.29462521168018596,18.511599632987441,0.95661774378818587,0.21871581375408311,null,0,7.6770465113874939,null,7.6770465113874939,null,null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,94.884394013475145,1.1845632573910669,7.6570730740021729,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,3.7629905357797582,4.9143980988716507,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,200.31530537330013,168.41152687439128,0.29451676762042134,18.495264199874384,0.95627501713566609,0.21859187053425116,null,0,7.6570730740021729,null,7.6570730740021729,null,null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,94.844858849302867,1.1828433055709195,7.6370825569774015,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,3.7320647631276223,4.8867676043621247,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,200.24414207779003,168.33991564373164,0.29440835818646999,18.478941780529937,0.95593235963023893,0.21846728291373912,null,0,7.6370825569774015,null,7.6370825569774015,null,null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,94.805340158115655,1.1811218936766861,7.6170750699215342,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,3.7013595441748666,4.8592924583228445,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,200.17300843365305,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":168.26833507240269},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.29429998337002522},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":18.462632365587808},0.95558977128072708,0.21834205130099205,null,0,7.6170750699215342,null,{"$f":"IF(B682<=AA$550,E682,AA681)","v":7.6170750699215342},null,null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,94.765837933049781,1.1793990311180591,7.597050722200783,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,3.670873475658496,4.8319717873294437,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":200.10190442853445},168.19678514680953,0.29419164316278246,18.446335945688446,{"$f":"(1-($H$34+273)/(C192+273))/(1-($H$34+273)/($H$17+273))","v":0.95524725209593897},{"$f":"( -12.447*U683^2 + 25.389*U683 - 11.942)*V$550","v":0.21821617610443586},null,0,7.597050722200783,null,7.597050722200783,null,null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":94.726352167244343},{"$f":"V684*T684/3.413","v":1.1776747272839541},{"$f":"IF(B684>=H$48,E683,IF(D684*H$23/1000000-H$32/1000<0,0,D684*H$23/1000000-H$32/1000))","v":7.5770096229398733},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":3.6406051621519717},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":4.8048047228682549},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,200.03083005008469,168.12526585336514,0.29408333755643895,18.430052511479261,0.95490480208466755,0.21808965773247943,null,{"$f":"IF(X683>0,X683,IF(J684=0,0,B684))","v":0},{"$f":"IF(X683>0,Y683,E684)","v":7.5770096229398733},null,7.5770096229398733,null,null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,94.686882853841325,1.1759489915425227,7.5569518810222069,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,3.6105532160299667,4.7777904013087058,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,199.95978528595924,168.05377717849035,0.29397506654269362,18.413782053614597,0.95456242125569002,0.21796249659351125,null,0,7.5569518810222069,null,7.5569518810222069,null,null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,94.647429985985568,1.174221833241178,7.5368776050901376,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,3.5807162574332474,4.7509279638758626,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,199.88877012381889,167.98231910861389,0.29386683011324777,18.397524562755507,0.95422010961776826,0.21783469309590067,null,0,7.5368776050901376,null,7.5368776050901376,null,null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,94.607993556824738,1.1724932617066477,7.5167869035456034,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,3.5510929142338035,4.7242165566231273,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,199.8177845513294,167.91089163017219,0.29375862825980414,18.381280029570064,0.9538778671796474,0.21770624764799842,null,0,7.5167869035456034,null,7.5167869035456034,null,null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,94.568573559509403,1.1707632862449888,7.4966798845502902,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,3.5216818219998345,4.6976553304050981,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,199.74682855616177,167.83949472960964,0.29365046097406766,18.365048444733105,0.95353569395005877,0.21757716065813604,null,0,7.4966798845502902,null,7.4966798845502902,null,null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,94.529169987192944,1.1690319161416178,7.4765566560259868,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,3.4924816239609027,4.6712434408505654,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,199.67590212599217,167.76812839337842,0.2935423282477449,18.348829798926488,0.95319358993771708,0.21744743253462268,null,0,7.4765566560259868,null,7.4765566560259868,null,null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,94.489782833031612,1.1672991606613523,7.4564173256550683,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,3.4634909709732264,4.644980048335678,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,199.60500524850175,167.69679260793839,0.29343423007254454,18.332624082838663,0.95285155515132069,0.21731706368575171,null,0,7.4564173256550683,null,7.4564173256550683,null,null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,94.450412090184514,1.1655650290484443,7.4362620008808777,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,3.4347085214850064,4.6188643179572493,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,199.53413791137697,167.6254873597575,0.29332616644017701,18.316431287165216,0.95250958959955523,0.21718605451979484,null,0,7.4362620008808777,null,7.4362620008808777,null,null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,94.411057751813601,1.1638295305265702,7.4160907889076197,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,3.406132941501602,4.5928954195062124,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,199.46330010230935,167.55421263531122,0.29321813734235469,18.300251402608296,0.95216769329108775,0.21705440544500068,null,0,7.4160907889076197,null,7.4160907889076197,null,null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,94.371719811083679,1.1620926742989282,7.395903796701476,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,3.3777629045513637,4.5670725274412352,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,199.39249180899549,167.48296842108294,0.29311014277079178,18.284084419877104,0.95182586623457133,0.2169221168696015,null,0,7.395903796701476,null,7.395903796701476,null,null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,94.332398261162396,1.1603544695482118,7.3757011309903193,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,3.3495970916508893,4.541394820862469,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,199.32171301913718,167.41175470356379,0.29300218271720446,18.267930329687488,0.95148410843864295,0.21678918920180684,null,0,7.3757011309903193,null,7.3757011309903193,null,null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,94.293093095220243,1.1586149254366684,7.3554828982643778,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,3.3216341912708094,4.5158614834854589,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,199.25096372044129,167.34057146925267,0.29289425717331063,18.251789122762233,0.95114241991192505,0.21665562284980508,null,0,7.3554828982643778,null,7.3554828982643778,null,null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,94.253804306430567,1.1568740511061324,7.335249204776626,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,3.2938728993015252,4.4904717036151887,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,199.18024390061987,167.26941870465632,0.29278636613083014,18.235660789830916,0.95080080066302319,0.21652141822176546,null,0,7.335249204776626,null,7.335249204776626,null,null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,94.214531887969557,1.1551318556780381,7.3150001565429301,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,3.2663119190189227,4.4652246741202832,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,199.10955354739005,167.19829639628912,0.29267850958148472,18.21954532162988,0.9504592507005285,0.21638657572583483,null,0,7.3150001565429301,null,7.3150001565429301,null,null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,94.175275833016244,1.1533883482534628,7.29473585934256,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,3.2389499610503329,4.4401195924073447,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,199.0388926484741,167.12720453067337,0.29257068751699794,18.203442708902401,0.95011777003301578,0.21625109577013774,null,0,7.29473585934256,null,7.29473585934256,null,null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,94.136036134752487,1.1516435379131524,7.2744564187184713,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,3.2117857433404824,4.4151556603954436,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,198.96826119159934,167.05614309433889,0.29246289992909519,18.18735294239832,0.94977635866904442,0.21611497876277955,null,0,7.2744564187184713,null,7.2744564187184713,null,null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,94.096812786363017,1.149897433717552,7.2541619399776769,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,3.1848179911175607,4.3903320844907432,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,198.89765916449829,166.98511207382339,0.29235514680950375,18.171276012874443,0.9494350166171589,0.21597822511184164,null,0,7.2541619399776769,null,7.2541619399776769,null,null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,94.057605781035377,1.1481500447068471,7.2338525281917141,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,3.1580454368594211,4.365648075561273,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,198.82708655490853,166.91411145567227,0.29224742814995275,18.155211911094341,0.94909374388588796,0.21584083522538547,null,0,7.2338525281917141,null,7.2338525281917141,null,null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,94.018415111959953,1.1464013799009658,7.2135282881966694,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,3.1314668202596754,4.3411028489118459,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,198.75654335057277,166.84314122643866,0.29213974394217318,18.139160627828318,0.94875254048374413,0.2157028095114473,null,0,7.2135282881966694,null,7.2135282881966694,null,null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,93.979240772329973,1.1446514482996577,7.1931893245941128,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,3.1050808881942742,4.3166956242591086,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,198.6860295392388,166.77220137268338,0.29203209417789772,18.123122153853529,0.94841140641922594,0.2155641483780458,null,0,7.1931893245941128,null,7.1931893245941128,null,null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,93.940082755341507,1.1429002588824644,7.1728357417507267,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,3.0788863946876019,4.2924256257067386,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,198.61554510865957,166.70129188097499,0.29192447884886119,18.107096479953753,0.94807034170081517,0.21542485223317334,null,0,7.1728357417507267,null,7.1728357417507267,null,null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,93.900941054193453,1.141147820608795,7.1524676437992136,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,3.0528821008792253,4.2682920817207783,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,198.54509004659309,166.63041273788969,0.29181689794680005,18.091083596919646,0.94772934633697825,0.21528492148480102,null,0,7.1524676437992136,null,7.1524676437992136,null,null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,93.861815662087537,1.1393941424179352,7.132085134638376,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,3.0270667749903657,4.2442942251051097,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,198.47466434080243,166.55956393001136,0.2917093514634525,18.075083495548569,0.94738842033616588,0.21514435654087644,null,0,7.132085134638376,null,7.132085134638376,null,null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,93.822706572228341,1.1376392332290881,7.1116883179336119,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,3.001439192290642,4.2204312929770618,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,198.40426797905587,166.48874544393172,0.29160183939055884,18.059096166644679,0.94704756370681442,0.21500315780932475,null,0,7.1116883179336119,null,7.1116883179336119,null,null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,93.783613777823248,1.1358831019414064,7.0912772971172702,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,2.9759981350648488,4.1967025267431648,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,198.3339009491267,166.41795726625,0.29149436171986093,18.043121601018896,0.94670677645734369,0.21486132569804875,null,0,7.0912772971172702,null,7.0912772971172702,null,null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,93.744537272082496,1.1341257574340036,7.0708521753887963,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,2.9507423925797305,4.1731071720750288,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,198.26356323879335,166.3471993835731,0.29138691844310266,18.027159789488735,0.9463660585961593,0.21471886061492729,null,0,7.0708521753887963,null,7.0708521753887963,null,null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,93.705477048219137,1.1323672085659906,7.0504130557151461,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,2.9256707610509665,4.1496444788853672,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,198.1932548358393,166.27647178251567,0.29127950955202969,18.011210722878502,0.94602541013164931,0.21457576296781389,null,0,7.0504130557151461,null,7.0504130557151461,null,null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,93.666433099449051,1.1306074641765338,7.0299600408314715,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,2.9007820436103589,4.1263137013041513,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,198.12297572805315,166.20577444969999,0.2911721350383894,17.995274392019383,0.94568483107218804,0.21443203316454065,null,0,7.0299600408314715,null,7.0299600408314715,null,null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,93.627405418990946,1.1288465330848501,7.0094932332410496,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,2.8760750502727959,4.1031140976548981,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,198.05272590322858,166.13510737175594,0.291064794893931,17.979350787749098,0.94534432142613467,0.21428767161291554,null,0,7.0094932332410496,null,7.0094932332410496,null,null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,93.588394000066373,1.1270844240902473,6.9890127352157672,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,2.8515485979035446,4.080044930431094,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,197.98250534916434,166.06447053532102,0.29095748911040559,17.963439900912164,0.9450038812018301,0.21414267872072099,null,0,6.9890127352157672,null,6.9890127352157672,null,null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,93.54939883589968,1.1253211459721559,6.9685186487964819,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,2.8272015101855814,4.0571054662727519,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,197.91231405366429,165.99386392704045,0.29085021767956604,17.947541722359745,0.94466351040760288,0.21399705489571583,null,0,6.9685186487964819,null,6.9685186487964819,null,null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,93.510419919718061,1.1235567074901709,6.9480110757935014,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,2.8030326175870668,4.0342949759430899,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,197.84215200453738,165.92328753356702,0.29074298059316711,17.931656242949771,0.94432320905176514,0.21385080054563563,null,0,6.9480110757935014,null,6.9480110757935014,null,null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,93.47145724475152,1.1217911173840591,6.927490117786685,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,2.7790407573287612,4.0116127343053609,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,197.77201918959759,165.85274134156111,0.29063577784296518,17.915783453546851,0.94398297714261281,0.21370391607818959,null,0,6.927490117786685,null,6.927490117786685,null,null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,93.432510804232876,1.1200243843738102,6.9069558761260206,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,2.7552247733517272,3.9890580202997912,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,197.70191559666404,165.78222533769079,0.29052860942071851,17.89992334502233,0.94364281468842781,0.21355640190106331,null,0,6.9069558761260206,null,6.9069558761260206,null,null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,93.393580591397779,1.1182565171596346,6.8864084519316142,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,2.7315835162848923,3.9666301169206606,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,197.63184121356088,165.71173950863158,0.29042147531818741,17.884075908253976,0.94330272169747442,0.21340825842191632,null,0,6.8864084519316142,null,6.8864084519316142,null,null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,93.354666599484702,1.1164875244220456,6.8658479460946316,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,2.708115843413089,3.9443283111935137,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,197.56179602811733,165.64128384106675,0.29031437552713341,17.868241134126691,0.94296269817800416,0.21325948604838338,null,0,6.8658479460946316,null,6.8658479460946316,null,null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,93.31576882173492,1.1147174148218417,6.845274459277106,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,2.6848206186447352,3.9221518941524884,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,197.49178002816771,165.57085832168707,0.29020731003932038,17.852419013531659,0.94262274413825076,0.21311008518807523,null,0,6.845274459277106,null,6.845274459277106,null,null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,93.276887251392537,1.11294619700015,6.8246880919124235,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,2.6616967124798845,3.9001001608177823,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,197.42179320155142,165.50046293719092,0.29010027884651374,17.836609537366883,0.9422828595864341,0.2129600562485745,null,0,6.8246880919124235,null,6.8246880919124235,null,null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,93.238021881704455,1.1111738795784734,6.8040889442059003,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,2.6387430019784079,3.8781724101732382,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,197.35183553611287,165.43009767428421,0.28999328194048063,17.820812696537075,0.94194304453075817,0.21280939963744033,null,0,6.8040889442059003,null,6.8040889442059003,null,null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,93.199172705920418,1.1094004711586953,6.7834771161348053,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,2.6159583707280563,3.8563679451440644,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,197.28190701970161,165.35976251968046,0.28988631931299008,17.805028481953485,0.94160329897941097,0.21265811576220531,null,0,6.7834771161348053,null,6.7834771161348053,null,null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,93.160339717292956,1.1076259803231145,6.762852707448789,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,2.5933417088127761,3.834686072574669,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,197.21200764017217,165.28945746010072,0.28977939095581301,17.789256884534069,0.94126362294056554,0.21250620503037401,null,0,6.762852707448789,null,6.762852707448789,null,null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,93.121522909077427,1.1058504156345035,6.7422158176705542,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,2.5708919127812213,3.8131261032066286,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,197.14213738538422,165.21918248227365,0.28967249686072177,17.773497895203519,0.94092401642238011,0.21235366784942825,null,0,6.7422158176705542,null,6.7422158176705542,null,null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,93.082722274531989,1.1040737856360876,6.7215665460956044,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,2.5486078856150014,3.7916873516567744,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,197.07229624320243,165.14893757293527,0.28956563701949084,17.757751504892923,0.94058447943299606,0.21220050462682091,null,0,6.7215665460956044,null,6.7215665460956044,null,null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,93.043937806917612,1.1022960988516239,6.7009049917931796,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,2.5264885366974936,3.7703691363954088,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,197.00248420149657,165.07872271882934,0.28945881142389618,17.742017704540274,0.94024501198054056,0.2120467157699793,null,0,6.7009049917931796,null,6.7009049917931796,null,null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,93.005169499498066,1.1005173637853976,6.6802312536061956,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,2.5045327817823608,3.7491707797246341,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,196.93270124814137,165.00853790670701,0.28935202006571564,17.726296485090018,0.93990561407312523,0.21189230168630382,null,0,6.6802312536061956,null,6.6802312536061956,null,null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,92.966417345539952,1.0987375889222599,6.6595454301516996,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,2.4827395429623778,3.7280916077568116,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,196.86294737101679,164.93838312332707,0.28924526293672898,17.710587837493279,0.93956628571884682,0.21173726278316685,null,0,6.6595454301516996,null,6.6595454301516996,null,null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,92.927681338312652,1.0969567827276603,6.6388476198212265,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,2.4611077486383093,3.7071309503931391,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,196.79322255800764,164.86825835545562,0.28913854002871742,17.694891752707719,0.93922702692578375,0.2115815994679143,null,0,6.6388476198212265,null,6.6388476198212265,null,null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,92.888961471088365,1.0951749536476887,6.6181379207813142,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,2.4396363334879529,3.6862881413023469,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,196.72352679700393,164.79816358986653,0.28903185133346415,17.679208221697792,0.93888783770200313,0.21142531214786525,null,0,6.6181379207813142,null,6.6181379207813142,null,null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,92.850257737142087,1.0933921101090784,6.5974164309735146,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,2.4183242384350945,3.6655625178995206,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,196.65386007590061,164.72809881334092,0.28892519684275403,17.663537235434347,0.93854871805555418,0.21126840123031113,null,0,6.5974164309735146,null,6.5974164309735146,null,null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,92.811570129751615,1.0916082605192632,6.5766832481150699,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,2.3971704106188021,3.6449534213250279,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,196.58422238259777,164.65806401266761,0.28881857654837367,17.647878784895028,0.93820966799447125,0.21111086712251609,null,0,6.5766832481150699,null,6.5766832481150699,null,null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,92.772898642197561,1.0898234132663569,6.5559384696986731,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,2.3761738033624993,3.6244601964235854,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,196.51461370500047,164.58805917464269,0.28871199044211154,17.632232861063784,0.93787068752677349,0.21095271023171297,null,0,6.5559384696986731,null,6.5559384696986731,null,null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,92.734243267763318,1.0880375767192692,6.5351821929938092,0,0,0,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,2.355333376143701,3.6040821917234225,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,196.44503403101882,164.51808428606986,0.28860543851575754,17.616599454931503,0.93753177666046461,0.21079393096511226,null,0,6.5351821929938092,null,6.5351821929938092,null,null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,92.695603999735084,1.0862507592276476,6.5144145150460853,0,0,0,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,2.3346480945631285,3.5838187594155766,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,196.37548334856803,164.44813933376037,0.28849892076110373,17.600978557495438,0.93719293540353343,0.21063452972989183,null,0,6.5144145150460853,null,6.5144145150460853,null,null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,92.656980831401867,1.0844629691219492,6.4936355326780708,0,0,0,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,2.3141169303144689,3.5636692553332954,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,196.30596164556823,164.37822430453267,0.28839243716994362,17.585370159759407,0.9368541637639517,0.21047450693320241,null,0,6.4936355326780708,null,6.4936355326780708,null,null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,92.618373756055448,1.0826742147134731,6.4728453424896566,0,0,0,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,2.2937388611540639,3.5436330389315636,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,196.23646890994468,164.30833918521284,0.28828598773407238,17.569774252733907,0.93651546174967804,0.21031386298216695,null,0,6.4728453424896566,null,6.4728453424896566,null,null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,92.579782766990434,1.0808845042943656,6.452044040858131,0,0,0,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,2.2735128708705985,3.5237094732667358,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,196.16700512962765,164.23848396263443,0.2881795724452873,17.554190827435889,0.93617682936865432,0.21015259828387797,null,0,6.452044040858131,null,6.452044040858131,null,null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,92.54120785750419,1.0790938461376793,6.4312317239388621,0,0,0,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,2.2534379492551082,3.5038979249762923,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,196.0975702925524,164.16865862363835,0.288073191295387,17.538619874888951,0.93583826662880754,0.20999071324540114,null,0,6.4312317239388621,null,6.4312317239388621,null,null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,92.502649020896897,1.0773022484973742,6.4104084876653085,0,0,0,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,2.2335130920708464,3.4841977642587008,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,196.02816438665928,164.09886315507293,0.28796684427617203,17.523061386123175,0.9354997735380487,0.20982820827377158,null,0,6.4104084876653085,null,6.4104084876653085,null,null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,92.464106250471531,1.0755097196083592,6.3895744277495057,0,0,0,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,2.2137373010234311,3.4646083648533996,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,195.95878739989362,164.02909754379397,0.28786053137944467,17.507515352175176,0.93516135010427492,0.20966508377599516,null,0,6.3895744277495057,null,6.3895744277495057,null,null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,92.425579539533842,1.0737162676865315,6.3687296396825159,0,0,0,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,2.1941095837310671,3.4451291040208836,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,195.88943932020578,163.95936177666471,0.28775425259700871,17.491981764088251,0.93482299633536592,0.20950134015904884,null,0,6.3687296396825159,null,6.3687296396825159,null,null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,92.387068881392381,1.0719219009287808,6.3478742187344919,0,0,0,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,2.174628953694751,3.4257593625229137,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,195.82012013555115,163.88965584055575,0.28764800792066997,17.476460612912035,0.93448471223918828,0.20933697782987948,null,0,6.3478742187344919,null,6.3478742187344919,null,null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,92.348574269358465,1.0701266275130339,6.3270082599551758,0,0,0,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,2.1552944302687211,3.4064985246028279,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,195.75082983389009,163.81997972234501,0.28754179734223562,17.460951889702812,0.93414649782359049,0.20917199719540308,null,0,6.3270082599551758,null,6.3270082599551758,null,null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,92.310095696746231,1.0683304555982984,6.3061318581744219,0,0,0,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,2.1361050386310172,3.3873459779659658,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,195.68156840318807,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":163.75033340891801},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.28743562085351482},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":17.445455585523433},0.93380835309640953,0.20900639866250828,null,0,6.3061318581744219,null,{"$f":"IF(B746<=AA$550,E746,AA745)","v":6.3061318581744219},null,null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,92.271633156872596,1.0665333933246544,6.2852451080020986,0,0,0,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,2.1170598097539362,3.3683011137602072,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":195.61233583141552},163.68071688716748,0.2873294784463184,17.429971691443086,{"$f":"(1-($H$34+273)/(C256+273))/(1-($H$34+273)/($H$17+273))","v":0.93347027806546357},{"$f":"( -12.447*U747^2 + 25.389*U747 - 11.942)*V$550","v":0.20884018263805171},null,0,6.2852451080020986,null,6.2852451080020986,null,null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":92.233186643057238},{"$f":"V748*T748/3.413","v":1.0647354488133167},{"$f":"IF(B748>=H$48,E747,IF(D748*H$23/1000000-H$32/1000<0,0,D748*H$23/1000000-H$32/1000))","v":6.2643481038288025},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":2.0981577803748648},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":3.3493633265566127},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,195.54313210654789,163.61113014399365,0.2872233701124588,17.414500198537638,0.93313227273855703,0.20867334952886019,null,{"$f":"IF(X747>0,X747,IF(J748=0,0,B748))","v":0},{"$f":"IF(X747>0,Y747,E748)","v":6.2643481038288025},null,6.2643481038288025,null,null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,92.194756148622631,1.0629366301666421,6.2434409398259527,0,0,0,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,2.0793979929670057,3.3305320143301822,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,195.47395721656559,163.54157316630403,0.28711729584375018,17.399041097889409,0.93279433712347848,0.20850589974172887,null,0,6.2434409398259527,null,6.2434409398259527,null,null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,92.156341666894036,1.0611369454681772,6.222523709946338,0,0,0,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,2.0607794957103596,3.3118065784407134,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,195.40481114945413,163.47204594101348,0.28701125563200841,17.383594380587169,0.93245647122800157,0.20833783368342484,null,0,6.222523709946338,null,6.222523709946338,null,null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,92.117943191199501,1.0593364027826571,6.2015965079241147,0,0,0,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,2.0423013424626273,3.293186423613772,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,195.33569389320397,163.40254845504433,0.2869052494690511,17.368160037726241,0.93211867505988499,0.20816915176067979,null,0,6.2015965079241147,null,6.2015965079241147,null,null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,92.079560714869842,1.0575350101560808,6.1806594272756685,0,0,0,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,2.0239625927305025,3.274670957921769,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,195.26660543581059,163.33308069532623,0.28679927734669747,17.352738060408498,0.93178094862687089,0.20799985438019894,null,0,6.1806594272756685,null,6.1806594272756685,null,null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,92.041194231238649,1.0557327756156949,6.1597125612994317,0,0,0,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,2.0057623116407215,3.2562595927651419,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,195.19754576527444,163.26364264879606,0.28669333925676843,17.337328439742137,0.93144329193668707,0.20782994194865459,null,0,6.1597125612994317,null,6.1597125612994317,null,null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,92.002843733642308,1.0539297071700384,6.1387560030764048,0,0,0,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,1.9876995699114524,3.2379517428536455,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,195.12851486960102,163.19423430239817,0.2865874351910867,17.321931166841935,0.93110570499704615,0.2076594148726861,null,0,6.1387560030764048,null,6.1387560030764048,null,null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,91.964509215419966,1.0521258128089888,6.1177898454706865,0,0,0,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,1.9697734438237848,3.2197468261877433,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,195.0595127368008,163.12485564308423,0.28648156514147655,17.306546232829177,0.93076818781564508,0.20748827355890392,null,0,6.1177898454706865,null,6.1177898454706865,null,null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,91.926190669913552,1.0503211005037529,6.096814181129381,0,0,0,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,1.9519830151931274,3.2016442640401088,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,194.99053935488925,163.05550665781311,0.286375729099764,17.291173628831459,0.93043074040016516,0.20731651841388432,null,0,6.096814181129381,null,6.096814181129381,null,null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,91.887888090467754,1.0485155782069355,6.0758291024833762,0,0,0,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,1.934327371340987,3.1836434809372247,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,194.92159471188683,162.9861873335511,0.2862699270577766,17.275813345983011,0.9300933627582727,0.20714414984417312,null,0,6.0758291024833762,null,6.0758291024833762,null,null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,91.849601470430059,1.0467092538525395,6.0548347017473629,0,0,0,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,1.916805605066608,3.1657439046410922,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,194.85267879581897,162.91689765727179,0.28616415900734388,17.260465375424388,0.92975605489761892,0.20697116825628353,null,0,6.0548347017473629,null,6.0548347017473629,null,null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,91.811330803150724,1.0449021353560111,6.0338310709203471,0,0,0,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,1.8994168146188752,3.1479449661310372,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,194.78379159471618,162.8476376159561,0.28605842494029671,17.245129708302755,0.92941881682584027,0.20679757405669588,null,0,6.0338310709203471,null,6.0338310709203471,null,null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,91.773076081982751,1.0430942306142628,6.0128183017859298,0,0,0,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,1.8821601036682449,3.1302460995856221,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,194.71493309661381,162.77840719659213,0.28595272484846773,17.229806335771556,0.92908164855055675,0.20662336765186032,null,0,6.0128183017859298,null,6.0128183017859298,null,null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,91.734837300281924,1.0412855475056857,5.991796485912432,0,0,0,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,1.8650345812787343,3.1126467423646589,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,194.64610328955231,162.70920638617537,0.28584705872369137,17.214495248990744,0.92874455007937395,0.20644854944819047,null,0,5.991796485912432,null,5.991796485912432,null,null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,91.696614451406816,1.0394760938902041,5.9707657146535515,0,0,0,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,1.8480393618801791,3.0951463349913233,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,194.57730216157714,162.64003517170858,0.28574142655780371,17.199196439126666,0.92840752141988137,0.20627311985206978,null,0,5.9707657146535515,null,5.9707657146535515,null,null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,91.65840752871874,1.0376658776093004,5.9497260791486335,0,0,0,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,1.8311735652404761,3.0777443211343689,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,194.50852970073859,162.57089354020172,0.28563582834264223,17.183909897352166,0.92807056257965392,0.2060970792698496,null,0,5.9497260791486335,null,5.9497260791486335,null,null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,91.620216525581782,1.0358549064860201,5.9286776703227391,0,0,0,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,1.8144363164378678,3.0604401475904415,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,194.43978589509206,162.50178147867214,0.28553026407004634,17.168635614846494,0.92773367356625114,0.20592042810784508,null,0,5.9286776703227391,null,5.9286776703227391,null,null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,91.582041435362797,1.0340431883250256,5.9076205788872711,0,0,0,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,1.7978267458335009,3.0432332642664912,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,194.37107073269789,162.43269897414436,0.28542473373185701,17.153373582795268,0.92739685438721753,0.20574316677234081,null,0,5.9076205788872711,null,5.9076205788872711,null,null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,91.543882251431398,1.0322307309126062,5.886554895340077,0,0,0,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,1.7813439890439327,3.0261231241622886,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,194.30238420162138,162.36364601365011,0.28531923731991682,17.138123792390516,0.92706010505008196,0.20556529566958609,null,0,5.886554895340077,null,5.886554895340077,null,null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,91.505738967159971,1.0304175420167196,5.8654807099659569,0,0,0,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,1.7649871869138638,3.0091091833530346,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,194.2337262899328,162.29462258422848,0.28521377482607008,17.122886234830716,0.92672342556235787,0.20538681520579716,null,0,5.8654807099659569,null,5.8654807099659569,null,null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,91.467611575923655,1.0286036293870175,5.8443981128369282,0,0,0,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,1.7487554854888978,2.9921909009720671,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,194.16509698570744,162.22562867292572,0.28510834624216269,17.107660901320727,0.92638681593154404,0.20520772578715699,null,0,5.8443981128369282,null,5.8443981128369282,null,null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,91.429500071100364,1.0267890007548621,5.8233071938124459,0,0,0,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,1.7326480359883978,2.975367739193671,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,194.09649627702552,162.15666426679539,0.28500295156004218,17.092447783071847,0.9260502761651237,0.2050280278198123,null,0,5.8233071938124459,null,5.8233071938124459,null,null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,91.391404446070737,1.0249736638333746,5.8022080425399531,0,0,0,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,1.716663994778542,2.9586391632159774,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,194.0279241519722,162.08772935289815,0.28489759077155774,17.077246871301682,0.92571380627056399,0.20484772170987889,null,0,5.8022080425399531,null,5.8022080425399531,null,null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,91.353324694218216,1.0231576263174365,5.781100748454894,0,0,0,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,1.7008025233453246,2.9420046412439631,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,193.95938059863764,162.0188239183019,0.28479226386856016,17.062058157234205,0.9253774062553185,0.20466680786343519,null,0,5.781100748454894,null,5.781100748454894,null,null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,91.315260808928969,1.0213408958837469,5.7599854007813915,0,0,0,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,1.6850627882678593,2.9254636444725466,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,193.890865605117,161.94994795008196,0.28468697084290201,17.046881632099911,0.92504107612682551,0.20448528668652619,null,0,5.7599854007813915,null,5.7599854007813915,null,null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,91.277212783591921,1.0195234801908373,5.7388620885323993,0,0,0,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,1.6694439611916294,2.9090156470697779,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,193.82237915951032,161.88110143532055,0.28458171168643726,17.031717287135521,0.92470481589250586,0.20430315858516399,null,0,5.7388620885323993,null,5.7388620885323993,null,null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,91.239180611598755,1.0177053868790797,5.7177309005098218,0,0,0,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,1.6539452188018349,2.8926601261601186,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,193.75392124992263,161.8122843611072,0.28447648639102163,17.01656511358415,0.9243686255597664,0.20412042396532165,null,0,5.7177309005098218,null,5.7177309005098218,null,null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,91.201164286343925,1.015886623570758,5.6965919253053192,0,0,0,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,1.6385657427970437,2.8763965618078249,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,193.68549186446393,161.74349671453876,0.28437129494851243,17.001425102695407,0.92403250513600077,0.20393708323294046,null,0,5.6965919253053192,null,5.6965919253053192,null,null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,91.163163801224613,1.0140671978700562,5.6754452513001921,0,0,0,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,1.6233047198626771,2.8602244370004151,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,193.61709099124917,161.67473848271911,0.28426613735076872,16.986297245725041,0.92369645462858474,0.20375313679392593,null,0,5.6754452513001921,null,5.6754452513001921,null,null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,91.125179149640772,1.0122471173631067,5.6542909666659229,0,0,0,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,1.6081613416447931,2.8441432376322373,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,193.54871861839825,161.6060096527593,0.28416101358965101,16.971181533935265,0.92336047404487909,0.20356858505414777,null,0,5.6542909666659229,null,5.6542909666659229,null,null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,91.087210324995098,1.0104263896180119,5.6331291593644428,0,0,0,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,1.5931348047238905,2.8281524524881227,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,193.48037473403605,161.53731021177771,0.28405592365702154,16.956077958594705,0.92302456339223138,0.20338342841943907,null,0,5.6331291593644428,null,5.6331291593644428,null,null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,91.049257320693016,1.0086050221848728,5.6119599171484564,0,0,0,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,1.5782243105888383,2.8122515732271376,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,193.41205932629228,161.46864014689962,0.28395086754474397,16.940986510978178,0.9226887226779712,0.20319766729559879,null,0,5.6119599171484564,null,5.6119599171484564,null,null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,91.011320130142735,1.0067830225958185,5.5907833275617831,0,0,0,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,1.5634290656109084,2.7964400943664205,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,193.3437723833018,161.39999944525778,0.28384584524468393,16.925907182366956,0.92235295190941524,0.20301130208838883,null,0,5.5907833275617831,null,5.5907833275617831,null,null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,90.97339874675518,1.0049603983650282,5.5695994779396143,0,0,0,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,1.5487482810178932,2.7807175132651158,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,193.27551389320419,161.33138809399179,0.2837408567487083,16.910839964048535,0.9220172510938639,0.2028243332035353,null,0,5.5695994779396143,null,5.5695994779396143,null,null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,90.935493163944031,1.0031371569887759,5.5484084554090485,0,0,0,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,1.5341811728684027,2.765083330108395,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,193.20728384414411,161.26280608024854,0.28363590204868566,16.895784847316833,0.92168162023860345,0.20263676104672937,null,0,5.5484084554090485,null,5.5484084554090485,null,null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,90.897603375125726,1.0013133059454271,5.5272103468890164,0,0,0,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,1.5197269620260891,2.7495370478915566,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,193.13908222427116,161.19425339118209,0.28353098113648628,16.880741823472064,0.92134605935090319,0.20244858602362228,null,0,5.5272103468890164,null,5.5272103468890164,null,null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,90.859729373719432,0.99948885269549836,5.5060052390910128,0,0,0,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,1.5053848741342191,2.7340781724042515,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,193.07090902173985,161.12573001395361,0.28342609400398205,16.865710883820739,0.92101056843801798,0.20225980853983155,null,0,5.5060052390910128,null,5.5060052390910128,null,null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,90.821871153147057,0.99766380468166194,5.484793218519127,0,0,0,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,1.4911541395901271,2.7187062122147476,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,193.00276422470955,161.05723593573117,0.28332124064304631,16.850692019675535,0.92067514750718848,0.20207042900093766,null,0,5.484793218519127,null,5.484793218519127,null,null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,90.784028706833254,0.99583816932879465,5.4635743714706146,0,0,0,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,1.4770339935199432,2.7034206786543189,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,192.93464782134473,160.98877114369031,0.28321642104555417,16.835685222355664,0.92033979656563947,0.20188044781248371,null,0,5.4635743714706146,null,5.4635743714706146,null,null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,90.746202028205417,0.99401195404398479,5.4423487840359863,0,0,0,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,1.4630236757532822,2.6882210858017075,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,192.86655979981461,160.92033562501345,0.28311163520338206,16.820690483186581,0.92000451562057928,0.20168986537997449,null,0,5.4423487840359863,null,5.4423487840359863,null,null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,90.708391110693668,0.99218516621656516,5.421116542099381,0,0,0,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,1.449122430798117,2.6731069504676799,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,192.79850014829347,160.85192936689015,0.28300688310840838,16.805707793499849,0.91966930467920427,0.20149868210887903,null,0,5.421116542099381,null,5.421116542099381,null,null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,90.670595947730888,0.99035781321815586,5.3998777313390685,0,0,0,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,1.4353295078157879,2.6580777921796632,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,192.73046885496046,160.78355235651705,0.28290216475251267,16.790737144633567,0.91933416374869203,0.20130689840462818,null,0,5.3998777313390685,null,5.3998777313390685,null,null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,90.63281653275267,0.98852990240266581,5.3786324372274672,0,0,0,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,1.4216441605959853,2.6431331331664718,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,192.66246590799966,160.71520458109794,0.28279748012757649,16.775778527931905,0.91899909283620762,0.20111451467261485,null,0,5.3786324372274672,null,5.3786324372274672,null,null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,90.595052859197367,0.98670144110634872,5.3573807450317945,0,0,0,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,1.4080656475320046,2.6282724983431214,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,192.59449129560011,160.64688602784361,0.28269282922548261,16.760831934745454,0.91866409194889997,0.2009215313181954,null,0,5.3573807450317945,null,5.3573807450317945,null,null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,90.557304920506041,0.98487243664780355,5.3361227398140683,0,0,0,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,1.3945932315959315,2.6134954152957222,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,192.52654500595574,160.57859668397202,0.28258821203811574,16.745897356430973,0.91832916109390239,0.20072794874668676,null,0,5.3361227398140683,null,5.3361227398140683,null,null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,90.519572710122503,0.983042896328021,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,1.3812261803140751,2.5988014142664655,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,192.45862702726538,160.51033653670814,0.28248362855736175,16.730974784351616,0.91799430027833306,0.20053376736336756,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":0},null,192.39073734773277,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":160.44210557328384},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.28237907877510837},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":16.716064209876549},0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,{"$f":"IF(B810<=AA$550,E810,AA809)","v":5.3148585064316594},null,null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":0},null,{"$f":"C811*1.8+32-H$20","v":192.39073734773277},160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($H$34+273)/(C320+273))/(1-($H$34+273)/($H$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U811^2 + 25.389*U811 - 11.942)*V$550","v":0.20033898757347945},null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":20},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":90.481856221493288},{"$f":"V812*T812/3.413","v":0.98121282743039639},{"$f":"IF(B812>=H$48,E811,IF(D812*H$23/1000000-H$32/1000<0,0,D812*H$23/1000000-H$32/1000))","v":5.3148585064316594},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":0},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":0},{"$f":"IF(J812<1, B812,N811)","v":20},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,{"$f":"IF(X811>0,X811,IF(J812=0,0,B812))","v":0},{"$f":"IF(X811>0,Y811,E812)","v":5.3148585064316594},null,5.3148585064316594,null,null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":0},null,192.39073734773277,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":160.44210557328384},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.28237907877510837},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":16.716064209876549},0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,{"$f":"IF(B874<=AA$550,E874,AA873)","v":5.3148585064316594},null,null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":0},null,{"$f":"C875*1.8+32-H$20","v":192.39073734773277},160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($H$34+273)/(C384+273))/(1-($H$34+273)/($H$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U875^2 + 25.389*U875 - 11.942)*V$550","v":0.20033898757347945},null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":20},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":90.481856221493288},{"$f":"V876*T876/3.413","v":0.98121282743039639},{"$f":"IF(B876>=H$48,E875,IF(D876*H$23/1000000-H$32/1000<0,0,D876*H$23/1000000-H$32/1000))","v":5.3148585064316594},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":0},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":0},{"$f":"IF(J876<1, B876,N875)","v":20},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,{"$f":"IF(X875>0,X875,IF(J876=0,0,B876))","v":0},{"$f":"IF(X875>0,Y875,E876)","v":5.3148585064316594},null,5.3148585064316594,null,null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":192.39073734773277},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":160.44210557328384},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.28237907877510837},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":16.716064209876549},0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,{"$f":"IF(B938<=AA$550,E938,AA937)","v":5.3148585064316594},null,null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($H$34+273)/(C448+273))/(1-($H$34+273)/($H$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U939^2 + 25.389*U939 - 11.942)*V$550","v":0.20033898757347945},null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":20},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":90.481856221493288},{"$f":"V940*T940/3.413","v":0.98121282743039639},{"$f":"IF(B940>=H$48,E939,IF(D940*H$23/1000000-H$32/1000<0,0,D940*H$23/1000000-H$32/1000))","v":5.3148585064316594},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":20},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,{"$f":"IF(X939>0,X939,IF(J940=0,0,B940))","v":0},{"$f":"IF(X939>0,Y939,E940)","v":5.3148585064316594},null,5.3148585064316594,null,null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":192.39073734773277},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":160.44210557328384},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.28237907877510837},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":16.716064209876549},0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":5.3148585064316594},null,null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,{"$f":"(1-($H$34+273)/(C512+273))/(1-($H$34+273)/($H$17+273))","v":0.91765950950929676},{"$f":"( -12.447*U1003^2 + 25.389*U1003 - 11.942)*V$550","v":0.20033898757347945},null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":20},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":90.481856221493288},{"$f":"V1004*T1004/3.413","v":0.98121282743039639},{"$f":"IF(B1004>=H$48,E1003,IF(D1004*H$23/1000000-H$32/1000<0,0,D1004*H$23/1000000-H$32/1000))","v":5.3148585064316594},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":20},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,{"$f":"IF(X1003>0,X1003,IF(J1004=0,0,B1004))","v":0},{"$f":"IF(X1003>0,Y1003,E1004)","v":5.3148585064316594},null,5.3148585064316594,null,null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,0.98121282743039639,5.3148585064316594,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,192.39073734773277,160.44210557328384,0.28237907877510837,16.716064209876549,0.91765950950929676,0.20033898757347945,null,0,5.3148585064316594,null,5.3148585064316594,null,null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":1089.3038078686109},{"$f":"SUM(M554:M1034)","v":1318.9862532045688},{"$f":"N1034","v":20},{"$f":"SUM(O554:O1034)","v":10.8107587456596}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-03-04"]
[null,null,"Changed the reservoir replacement",null,null,null,null,null,null,null,"2009-07-14"]

{"sheet":"Reservoir F1 10-90s","index":46,"n_rows":1046,"n_cols":42,"rows_kept":1046,"cut":false,"hidden":true,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month; operating life is 30 year - Neither can be changed by user",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",-1.6573973E-14,2.8111021999999999E-11,1.3197496E-9,-4.9784986000000005E-7,1.836296E-4,-1.0938577999999999E-2,0.30919828999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",7.0459061999999996E-16,1.5041709000000001E-13,-5.0170088000000003E-10,5.0269721000000001E-7,-1.3079802999999999E-4,1.0112508,-32.232886000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",-2.2525163000000001E-18,6.2185728999999999E-15,-6.5394475000000001E-12,4.5293969000000003E-9,-2.6352004E-6,2.1979158999999998E-3,-6.7756237999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!J47","v":50},{"$f":"Geofluid!J48","v":18.110910990000001},{"$f":"Geofluid!J49","v":3.6074901572348994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!K47","v":50},{"$f":"Geofluid!K48","v":18.110910990000001},{"$f":"Geofluid!K49","v":3.6074901572348994E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"P10%",null,"P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T*"," = (T) / (T,design), where T's are absolute temperatures (K or R)"]
[null,null,null,"Reservoir Temp","C",{"$f":"'Summary A1'!L50","v":100},null,{"$f":"'Summary A1'!M50","v":100}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":212},null,{"$f":"H17*1.8+32","v":212},null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","1.10-0.1(T*)^[a(Td)^4 + b(Td)^3 + c(Td)^2 + d(Td) + e]"]
[null,null,null,"∆T in Production well","C",{"$f":"'Summary A1'!L56","v":1.3758910283084131},null,{"$f":"'Summary A1'!M56","v":1.3758910283084131},null,null,null,null,null,null,null,"Td is the plant design temperature in °K"]
[null,null,null,null,"F",{"$f":"F19*1.8","v":2.4766038509551436},null,{"$f":"H19*1.8","v":2.4766038509551436},null,null,null,null,null,null,null,null,null,"a","b","c","d","e"]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":8.1915555555555617},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":8.1915555555555617},null,null,null,null,null,null,null,null,"single flash  ",-3.5942300000000002E-8,8.0878199999999994E-5,-6.8407200000000001E-2,25.741099999999999,-3637.06]
[null,null,null,"Drawdown Rate",null,{"$f":"'Input A1'!Y268","v":5.0000000000000001E-3},null,{"$f":"'Input A1'!Z268","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,"dual flash, outlet constraint ",-4.2112230000000001E-8,9.6016498999999995E-5,-8.2103497999999997E-2,31.149267999999999,-4424.6598999999997]
[null,null,null,"Total Flow","lb/h",{"$f":"'Summary A1'!L310","v":-7634062.2126265634},null,{"$f":"'Summary A1'!M310","v":-7558820.237858058},null,null,null,null,null,null,null,null,"dual flash,  NO outlet constraint ",-2.2497296000000001E-8,5.3163057000000002E-5,-4.7198812999999999E-2,18.637875999999999,-2762.4047999999998]
[null,null,null,"Plant Design Temperature","C",{"$f":"'Summary A1'!L277","v":98.624108971691584},null,{"$f":"'Summary A1'!M277","v":98.624108971691584},null,null,null,null,null,null,null,null,"values used",{"$f":"IF($F$46=1,R21,IF($F$47=\"Yes\",R22,R23))","v":-4.2112230000000001E-8},{"$f":"IF($F$46=1,S21,IF($F$47=\"Yes\",S22,S23))","v":9.6016498999999995E-5},{"$f":"IF($F$46=1,T21,IF($F$47=\"Yes\",T22,T23))","v":-8.2103497999999997E-2},{"$f":"IF($F$46=1,U21,IF($F$47=\"Yes\",U22,U23))","v":31.149267999999999},{"$f":"IF($F$46=1,V21,IF($F$47=\"Yes\",V22,V23))","v":-4424.6598999999997}]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":2.7639552662388338},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":2.7639552662388338}]
[null,null,null,"2nd law efficiency",null,{"$f":"'Flash Plant F1-P10%'!P12","v":-0.1317007006773756},null,{"$f":"'Flash Plant F1-P90%'!P12","v":-0.1317007006773756}]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!J52","v":6.0530940369216273},null,{"$f":"Geofluid!K52","v":6.0530940369216273}]
[null,null,null,"2nd law efficiency (Resource Temp)",null,{"$f":"'Summary A1'!L307/F29","v":-0.12798719157518984},null,{"$f":"'Summary A1'!M307/H29","v":-0.12798719157518984}]
[null,null,null,"Available Energy (Resource Temp )","w-h/lb",{"$f":"Geofluid!D52","v":6.2287227035549542},null,{"$f":"Geofluid!D52","v":6.2287227035549542}]
[null,"[t]",null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":6085.8494014413109},null,{"$f":"H27*H26*H23/1000","v":6025.8667455034547}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.51272186282223031},null,{"$f":"'Summary A1'!M237","v":0.52576104860812189}]
[null,null,null,null,"kW",{"$f":"F31*F23/1000","v":-3914.1505985586891},null,{"$f":"H31*H23/1000","v":-3974.1332544965462}]
[null,null,null,"Power Sales","kW",{"$f":"F30-F32","v":10000},null,{"$f":"H30-H32","v":10000}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!J46","v":10},null,{"$f":"Geofluid!K46","v":10}]
[{"$f":"'Input A1'!A264","v":0},null,null," Max T Decline Used","C",{"$f":"'Summary A1'!L179","v":8.8000000000000007},null,{"$f":"'Summary A1'!M179","v":8.8000000000000007}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F35","v":91.2},null,{"$f":"H17-H35","v":91.2}]
[null,null,null," Max Power Decline Used","kW",{"$f":"0.5*F33","v":5000},null,{"$f":"0.5*H33","v":5000}]
[null,null,null,"Discount Rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},null,{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"'Summary A1'!L61*1000","v":300000},null,{"$f":"'Summary A1'!M61*1000","v":300000}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F39/F30,0)","v":49},null,{"$f":"ROUNDDOWN(H39/H30,0)","v":49}]
[null,null,null,"To","C",{"$f":"F34","v":10},null,{"$f":"H34","v":10}]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F41+273)","v":1.3131593956596876},null,{"$f":"(H24+273)/(H41+273)","v":1.3131593956596876}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F41+273)/(F24+273)","v":0.23847782431801956},null,{"$f":"1-(H41+273)/(H24+273)","v":0.23847782431801956}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F41+273)/(1-F44*F43)","v":11.284377261455177},null,{"$f":"(H24+273)-(H41+273)/(1-H44*H43)","v":11.284377261455177}]
[null,null,null,"Number of flash",null,{"$f":"'Input A1'!T464","v":2},null,{"$f":"F46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10","P90"]
[null,null,null,"Tout constrained",null,{"$f":"'Input A1'!T463","v":"Yes"},null,{"$f":"F47","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"Project Life","yrs",{"$f":"'Input A1'!Y46","v":20},null,{"$f":"'Input A1'!Z46","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$40-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$40-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.89343761388469611},null,{"$f":"L1035/M1035","v":0.89448790194156969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$40-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$40-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000}]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F48,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H48,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$40-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$40-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$40-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$40-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000}]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$40-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$40-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000}]
[null,null,null,"Σ of 1 discounted",null,{"$f":"O544","v":10.811242037567913},null,{"$f":"O1035","v":10.811242037567913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$40-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$40-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$40-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$40-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$40-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$40-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000}]
[]
[null,null,"P10%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":-0.1317007006773756},null,null,null,null,null,null,null,{"$f":"F48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":50},{"$f":"W11","v":18.110910990000001},{"$f":"X11","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":6.80719187137937},null,{"$f":"MIN(AD63:AD543)","v":6.80719187137937},{"$f":"MIN(AE63:AE543)","v":92.826761783364944}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":100},{"$f":"V63*T63/3.413","v":-0.79721273172787743},{"$f":"D63*F$23/1000000-F$32/1000","v":10.000122189267277},{"$f":"IF(C63 <= $C$63- $F$35,1,0)","v":0},{"$f":"IF(E63<=($F$30-$F$32-$F$37)/1000,1,0)*0","v":0},{"$f":"IF(F$48-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$38)^B63","v":0},{"$f":"E63/((1+$F$38)^B63)","v":10.000122189267277},{"$f":"($F$33/1000)/((1+$F$38)^B63)","v":10},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$38)^B63","v":8.3333333333333329E-2},null,{"$f":"C63*1.8+32-F$20","v":209.52339614904486},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":177.68309314722805},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.30845246514450986},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":20.659624735426007},{"$f":"((Q63+460)/(F$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U63^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-0.1317007006773756},{"$f":"V63/V$59","v":1},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":10.000122189267277},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":10.000122189267277},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":100},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$48,F$48,IF(B63<$F$48,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$48,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":99.958333333333343},{"$f":"V64*T64/3.413","v":-0.7959528386962843},9.9905040874828401,{"$f":"IF(B64>F$48-5,0,IF(C64 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$48-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$40-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$48,E64/((1+$F$38)^B64),0)","v":9.9343339191767832},{"$f":"IF(B64<F$48,($F$33/1000)/((1+$F$38)^B64),0)","v":9.9437764422954054},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},null,{"$f":"C64*1.8+32-F$20","v":209.44839614904487},177.60754288656295,0.30833965728238144,20.641606484446385,{"$f":"((Q64+460)/(F$24*1.8+32+460))","v":0.99988798001618551},-0.13160734560642787,{"$f":"V64/V$59","v":0.99929115737070806},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":9.9905040874828401},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":9.9905040874828401},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":99.979166666666671},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},0,{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$48,F$48,IF(B64<$F$48,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$48,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":99.916684027777791},{"$f":"V65*T65/3.413","v":-0.79469065531182048},{"$f":"D65*F$23/1000000-F$32/1000","v":9.9808685010020994},{"$f":"IF(B65>F$48-5,0,IF(C65 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B65,1)=F$48-5,IF(E65-(E64-E65)*60<1,1,0),IF(E65-(E64-E65)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B65,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I64)<($F$40-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},{"$f":"I65/(1+$F$38)^B65","v":0},{"$f":"IF(B65<F$48,E65/((1+$F$38)^B65),0)","v":9.8689520178609822},{"$f":"IF(B65<F$48,($F$33/1000)/((1+$F$38)^B65),0)","v":9.8878689934349087},{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},null,209.37342739904489,177.53202508528719,0.30822688513465968,20.62360247850873,0.99977600670736444,-0.13151335754292356,0.99857750844537285,null,0.16666666666666666,null,0,9.9808685010020994,null,9.9808685010020994,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":99.958339120370383},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG65=8,$AH65,0)","v":0}]
[null,0.25,99.87505207609955,-0.79342616534744403,9.9712153059468065,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$40-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,9.8039739708479878,9.8322758761421234,0.25,{"$f":"IF(B66<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},null,209.29848988602404,177.45653972835746,0.30811414869242038,20.605612707121054,0.99966408005408858,-0.13141873240172985,0.99785902220568679,null,0.25,null,0,9.9712153059468065,null,9.9712153059468065,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":99.937517359302674},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,99.833437471067853,-0.79215935249738212,9.9615443778376793,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$40-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,9.7393972793302286,9.7769953231331463,0.33333333333333331,{"$f":"IF(B67<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},null,209.22358359696699,177.38108680073913,0.30800144794674111,20.587637159799129,0.99955220003691836,-0.131323466072779,0.99713566744401227,null,0.33333333333333331,null,0,9.9615443778376793,null,9.9615443778376793,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":99.916701381655713},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,99.791840205454918,-0.79089020037674718,9.9518555915914657,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$40-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,9.6752194600663532,9.722025577060375,0.41666666666666663,{"$f":"IF(B68<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},null,209.14870851886371,177.30566628740581,0.30788878288870181,20.569675826065861,0.99944036663642188,-0.13122755442092474,0.99640741276229106,null,0.41666666666666663,null,0,9.9518555915914657,null,9.9518555915914657,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":99.895891185622247},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,99.750260272035987,-0.78961869252120942,9.9421488215184475,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$40-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,9.6114380452842259,9.6673648904566356,0.49999999999999994,{"$f":"IF(B69<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},null,209.07386463870964,177.23027817333974,0.3077761535093837,20.551728695452027,0.99932857983317569,-0.13113099328579925,0.99567422657095839,null,0.49999999999999994,null,0,9.9421488215184475,null,9.9421488215184475,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":99.875086769395651},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,99.708697663589305,-0.78834481238661569,9.9324239413195308,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$40-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,9.5480505825841036,9.6130115256796387,0.58333333333333326,{"$f":"IF(B70<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},null,208.99905194350561,177.15492244353166,0.30766355979987037,20.533795757495739,0.99921683960776397,-0.13103377848166842,0.99493607708784382,null,0.58333333333333326,null,0,9.9324239413195308,null,9.9324239413195308,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":99.854288131169852},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,99.667152372896155,-0.78706854334864518,9.9226808240836135,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$40-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,9.4850546348427294,9.5589637548567428,0.66666666666666663,{"$f":"IF(B71<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},null,208.92427042025793,177.07959908298074,0.30755100175124706,20.515877001742723,0.9991051459407797,-0.13093590579728767,0.99419293233707662,null,0.66666666666666663,null,0,9.9226808240836135,null,9.9226808240836135,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":99.833495269139434},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,99.625624392740789,-0.78578986870242606,9.9129193422846686,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$40-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,9.4224477801177287,9.5052198598300119,0.75,{"$f":"IF(B72<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},null,208.84952005597827,177.0043080766946,0.30743847935460122,20.497972417745956,0.99899349881282329,-0.13083737099575496,0.99344476014796967,null,0.75,null,0,9.9129193422846686,null,9.9129193422846686,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":99.812708181499573},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,99.58411371591049,-0.78450877166219701,9.9031393677791471,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$40-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,9.3602276115529524,9.4517781321016106,0.83333333333333337,{"$f":"IF(B73<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},null,208.77480083768376,176.92904940968938,0.307325992601022,20.480081995066143,0.99888189820450357,-0.13073816981436509,0.99269152815391315,null,0.83333333333333337,null,0,9.9031393677791471,null,9.9031393677791471,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":99.791926866446019},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,99.542620335195537,-0.78322523536092392,9.8933407718030644,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$40-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,9.2983917372840956,9.3986368727794876,0.91666666666666674,{"$f":"IF(B74<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},null,208.70011275239682,176.85382306698955,0.30721354148160041,20.462205723271325,0.99877034409643717,-0.13063829796446172,0.99193320379125072,null,0.91666666666666674,null,0,9.8933407718030644,null,9.8933407718030644,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":99.771151322175157},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,99.501144243389206,-0.78193924284994909,9.8835234249693116,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$40-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,9.2369377803451513,9.3457943925233646,1,{"$f":"IF(B75<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},null,208.62545578714543,176.77862903362816,0.30710112598742945,20.444343591937127,0.99865883646924947,-0.13053775113129018,0.99116975429816223,null,1,null,0,9.8835234249693116,null,9.8835234249693116,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":99.750381546883929},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,99.459685433287802,-0.78065077709860453,9.873687197264708,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$40-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,9.1758633785751922,9.2932490114910333,1.0833333333333333,{"$f":"IF(B76<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},null,208.55082992896291,176.70346729464666,0.30698874610960414,20.426495590646539,0.99854737530357274,-0.13043652497384672,0.99040114671351898,null,1.0833333333333333,null,0,9.873687197264708,null,9.873687197264708,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":99.729617538769929},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,99.418243897690601,-0.77935982099386525,9.8638319580473581,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$40-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,9.115166184526057,9.2409990592849613,1.1666666666666665,{"$f":"IF(B77<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},null,208.47623516488795,176.62833783509487,0.30687640183922105,20.40866170899011,0.99843596058004846,-0.13033461512473105,0.9896273478757639,null,1.1666666666666665,null,0,9.8638319580473581,null,9.8638319580473581,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":99.708859296031306},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,99.376819629399904,-0.77806635733995866,9.8539575760436637,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$40-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,9.0548438653702821,9.1890428748991795,1.2499999999999998,{"$f":"IF(B78<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},null,208.40167148196468,176.55324064003105,0.30676409316737907,20.390841936565693,0.9983245922793258,-0.13023201718999425,0.98884832442175719,null,1.2499999999999998,null,0,9.8539575760436637,null,9.8539575760436637,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":99.688106816866849},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,99.335412621220996,-0.77677036885801043,9.8440639193456256,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$40-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,8.9948941028098996,9.1373788066664918,1.333333333333333,{"$f":"IF(B79<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},null,208.32713886724267,176.47817569452198,0.30665182008517866,20.373036262978843,0.99821327038206153,-0.13012872674898759,0.98806404278562765,null,1.333333333333333,null,0,9.8440639193456256,null,9.8440639193456256,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":99.667360099475914},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,99.294022865962162,-0.77547183818565457,9.8341508554078558,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$40-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,8.9353145929855451,9.0860052122059578,1.4166666666666663,{"$f":"IF(B80<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},null,208.25263730777675,176.40314298364268,0.30653958258372238,20.355244677842251,0.99810199486892126,-0.13002473935421147,0.98727446919762629,null,1.4166666666666663,null,0,9.8341508554078558,null,9.8341508554078558,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":99.646619142058483},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,99.252650356434685,-0.77417074787667717,9.8242182510448757,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$40-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,8.8761030463864028,9.0349204583706868,1.4999999999999996,{"$f":"IF(B81<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},null,208.1781667906273,176.32814249247676,0.30642738065411446,20.337467170776364,0.99799076572057821,-0.12992005053116129,0.98647956968295614,null,1.4999999999999996,null,0,9.8242182510448757,null,9.8242182510448757,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":99.625883942815136},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,99.211295085452846,-0.7728670804006168,9.8142659724280534,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$40-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,8.8172571877604096,8.9841229211959259,1.5833333333333328,{"$f":"IF(B82<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},null,208.10372730285999,176.25317420611603,0.30631521428746133,20.319703731408737,0.9978795829177135,-0.12981465577817411,0.98567931006060705,null,1.5833333333333328,null,0,9.8142659724280534,null,9.8142659724280534,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":99.60515449994702},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,99.169957045833911,-0.77156081814241484,9.8042938850829344,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$40-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,8.7587747560253622,8.9336109858474231,1.6666666666666661,{"$f":"IF(B83<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},null,208.02931883154591,176.17823810966084,0.30620308347487091,20.301954349374654,0.9977684464410167,-0.12970855056627464,0.98487365594218756,null,1.6666666666666661,null,0,9.8042938850829344,null,9.8042938850829344,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":99.584430811655906},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,99.128636230398158,-0.77025194340201031,9.7943018538861502,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$40-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,8.7006535041802362,8.8833830465701045,1.7499999999999993,{"$f":"IF(B84<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},null,207.95494136376155,176.10333418821983,0.30609098820745351,20.284219014316534,0.99765735627118535,-0.12960173033901939,0.98406257273074038,null,1.7499999999999993,null,0,9.7943018538861502,null,9.7943018538861502,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":99.563712876144194},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,99.087332631968835,-0.7689404383939803,9.7842897430626792,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$40-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,8.6428911992173756,8.8334375066370203,1.8333333333333326,{"$f":"IF(B85<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},null,207.88059488658877,176.02846242691012,0.3059789284763208,20.266497715884498,0.99754631238892466,-0.12949419051234021,0.9832460256195551,null,1.8333333333333326,null,0,9.7842897430626792,null,9.7842897430626792,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":99.543000691614822},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,99.046046243372189,-0.76762628524714438,9.7742574161828131,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$40-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,8.5854856220349678,8.7837727782985873,1.9166666666666659,{"$f":"IF(B86<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},null,207.80627938711481,175.95362281085707,0.30586690427258656,20.248790443735913,0.99743531477494807,-0.12938592647438793,0.98242397959098082,null,1.9166666666666659,null,0,9.7742574161828131,null,9.7742574161828131,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":99.52229425627138},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,99.004777057437451,-0.76630946600418737,9.7642047361592965,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$40-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,8.5284345673502457,8.7343872827321167,1.9999999999999991,{"$f":"IF(B87<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},null,207.73199485243228,175.87881532519449,0.30575491558736656,20.231097187535539,0.99732436340997743,-0.12927693358537462,0.98159639941522836,null,1.9999999999999991,null,0,9.7642047361592965,null,9.7642047361592965,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":99.501593568318015},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,98.963525066996851,-0.76498996262127017,9.7541315652443359,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$40-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,8.4717358436131214,8.6852794499916186,2.0833333333333326,{"$f":"IF(B88<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},null,207.65774126963919,175.80403995506444,0.30564296241177824,20.213417936955523,0.99721345827474217,-0.12916720717741423,0.98076324964916006,null,2.0833333333333326,null,0,9.7541315652443359,null,9.7541315652443359,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":99.480898625959512},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,98.922290264885604,-0.76366775696765254,9.7440377650267322,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$40-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,8.4153872729204817,8.636447718957907,2.1666666666666661,{"$f":"IF(B89<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},null,207.58351862583893,175.7292966856175,0.30553104473694104,20.195752681675543,0.9971025993499798,-0.12905674255436356,0.97992449463508247,null,2.1666666666666661,null,0,9.7440377650267322,null,9.7440377650267322,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":99.460209427401225},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,98.881072643941906,-0.76234283082529775,9.7339231964288579,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$40-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,8.3593866909308829,8.5878905372889527,2.2499999999999996,{"$f":"IF(B90<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},null,207.50932690814028,175.65458550201248,0.30541916255397628,20.178101411382556,0.99699178661643639,-0.12894553499166236,0.97908009849953259,null,2.2499999999999996,null,0,9.7339231964288579,null,9.7339231964288579,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":99.439525970849104},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,98.83987219700694,-0.76101516588847995,9.7237877197036688,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$40-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,8.3037319467798305,8.5396063613705522,2.333333333333333,{"$f":"IF(B91<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},null,207.43516610365737,175.57990638941652,0.30530731585400706,20.160464115770907,0.99688102005486512,-0.12883357973617085,0.97823002515204316,null,2.333333333333333,null,0,9.7237877197036688,null,9.7237877197036688,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":99.418848254509726},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,98.79868891692486,-0.75968474376339934,9.7136311944317484,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$40-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,8.2484209029956297,8.4915936562672503,2.4166666666666665,{"$f":"IF(B92<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},null,207.36103619950961,175.50525933300506,0.30519550462815848,20.142840784542216,0.99677029964602781,-0.12872087200600926,0.97737423828392556,null,2.4166666666666665,null,0,9.7136311944317484,null,9.7136311944317484,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":99.39817627659022},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,98.757522796542816,-0.7583515459677993,9.7034534795184015,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$40-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,8.1934514354157972,8.4438508956735383,2.5,{"$f":"IF(B93<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},null,207.28693718282193,175.43064431796199,0.30508372886755719,20.125231407405806,0.99665962537069419,-0.12860740699039402,0.97651270136702495,null,2.5,null,0,9.7034534795184015,null,9.7034534795184015,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":99.377510035298357},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,98.716373828710928,-0.75701555393054931,9.6932544331904609,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$40-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,8.1388214331037787,8.3963765618653508,2.5833333333333335,{"$f":"IF(B94<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},null,207.21286904072454,175.35606132947936,0.30497198856333207,20.107635974077994,0.99654899720964196,-0.12849317984947439,0.97564537765248027,null,2.5833333333333335,null,0,9.6932544331904609,null,9.6932544331904609,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":99.356849528842503},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,98.675242006282303,-0.75567674899126858,9.6830339129934213,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$40-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,8.0845287982664651,8.3491691456517962,2.666666666666667,{"$f":"IF(B95<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},null,207.13883176035301,175.28151035275758,0.30486028370661367,20.090054474282596,0.99643841514365694,-0.12837818571416784,0.97477223016947456,null,2.666666666666667,null,0,9.6830339129934213,null,9.6830339129934213,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":99.336194755431578},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,98.634127322113031,-0.7543351123999219,9.6727917757883439,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$40-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,8.0305714461720452,8.3022271463271995,2.7500000000000004,{"$f":"IF(B96<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},null,207.06482532884831,175.20699137300542,0.3047486142885345,20.072486897750792,0.9963278791535326,-0.12826241968599428,0.97389322172397541,null,2.7500000000000004,null,0,9.6727917757883439,null,9.6727917757883439,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":99.315545713275142},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,98.593029769062156,-0.75299062531642913,9.6625278777488877,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$40-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,7.9769473050684878,8.255549071623383,2.8333333333333339,{"$f":"IF(B97<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},null,206.99084973335675,175.13250437543988,0.30463698030022879,20.054933234221181,0.99621738922007097,-0.12814587683691059,0.97300831489747963,null,2.8333333333333339,null,0,9.6625278777488877,null,9.6625278777488877,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":99.294902400583339},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,98.551949339991722,-0.75164326881025123,9.6522420743581385,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$40-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,7.9236543161023629,8.2091334376622296,2.9166666666666674,{"$f":"IF(B98<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},null,206.91690496102996,175.05804934528624,0.30452538173283261,20.037393473439579,0.99610694532408151,-0.12802855220914236,0.97211747204573473,null,2.9166666666666674,null,0,9.6522420743581385,null,9.6522420743581385,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":99.274264815566909},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,98.51088602776673,-0.75029302386000019,9.6419342204056377,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$40-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,7.870690433238372,8.162978768908518,3.0000000000000009,{"$f":"IF(B99<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},null,206.84299099902498,174.98362626777808,0.30441381857748417,20.019867605159135,0.99599654744638211,-0.12791044081501685,0.97122065529747126,null,3.0000000000000009,null,0,9.6419342204056377,null,9.6419342204056377,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":99.253632956437173},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,98.469839825255164,-0.7489398713530343,9.6316041699842891,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$40-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,7.8180536231792646,8.1170835981230081,3.0833333333333344,{"$f":"IF(B100<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},null,206.76910783450415,174.90923512815729,0.30430229082532323,20.002355619140417,0.99588619556779834,-0.12779153763679327,0.9703178265531136,null,3.0833333333333344,null,0,9.6316041699842891,null,9.6316041699842891,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":99.233006821406079},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,98.428810725327978,-0.74758379208505221,9.6212517764872594,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$40-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,7.7657418652862704,8.0714464663158001,3.1666666666666679,{"$f":"IF(B101<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},null,206.69525545463523,174.83487591167398,0.30419079846749153,19.984857505151268,0.99577588966916397,-0.12767183762649353,0.96940894748349526,null,3.1666666666666679,null,0,9.6212517764872594,null,9.6212517764872594,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":99.212386408686115},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,98.387798720859095,-0.74622476675969163,9.6108768926049208,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$40-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,7.7137531515000788,8.0260659226999547,3.2500000000000013,{"$f":"IF(B102<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},null,206.62143384659123,174.7605486035865,0.30407934149513238,19.967373252966951,0.99566562973132067,-0.12755133570573129,0.96849397952856064,null,3.2500000000000013,null,0,9.6108768926049208,null,9.6108768926049208,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":99.191771716490436},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,98.346803804725411,-0.74486277598810802,9.6004793703216293,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$40-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,7.6620854862621801,7.9809405246453746,3.3333333333333348,{"$f":"IF(B103<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},null,206.54764299755061,174.68625318916148,0.30396791989939154,19.949902852369775,0.99555541573511819,-0.12743002676554047,0.96757288389606277,null,3.3333333333333348,null,0,9.6004793703216293,null,9.6004793703216293,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":99.171162743032752},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,98.305825969806776,-0.74349780028858659,9.5900590609127594,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$40-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,7.6107368864369187,7.9360688376329422,3.4166666666666683,{"$f":"IF(B104<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},null,206.47388289469706,174.61198965367382,0.30385653367141596,19.932446293149667,0.99544524766141407,-0.12730790566620251,0.96664562156025247,null,3.4166666666666683,null,0,9.5900590609127594,null,9.5900590609127594,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":99.150559486527371},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,98.264865208986024,-0.74212982008611417,9.5796158149414428,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$40-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,7.559705381233802,7.8914494352089131,3.5000000000000018,{"$f":"IF(B105<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},null,206.40015352521971,174.53775798240662,0.30374518280235485,19.915003565103632,0.99533512549107417,-0.12718496723707351,0.9657121532605647,null,3.5000000000000018,null,0,9.5796158149414428,null,9.5796158149414428,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":99.129961945189194},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,98.223921515148945,-0.74075881571197399,9.5691494822554741,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$40-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,7.5089890121304483,7.8470808989395788,3.5833333333333353,{"$f":"IF(B106<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},null,206.32645487631297,174.46355816065116,0.30363386728335895,19.897574658036064,0.99522504920497168,-0.12706120627640893,0.96477243950028835,null,3.5833333333333353,null,0,9.5691494822554741,null,9.5691494822554741,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":99.109370117233723},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,98.1829948811843,-0.7393847674033408,9.5586599119842148,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$40-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,7.4585858327960093,7.8029618183661631,3.6666666666666687,{"$f":"IF(B107<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},null,206.2527869351766,174.38939017370714,0.30352258710558111,19.880159561758745,0.99511501878398856,-0.12693661755118996,0.96382644054524724,null,3.6666666666666687,null,0,9.5586599119842148,null,9.5586599119842148,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":99.088784000877084},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,98.142085299983805,-0.73800765530284473,9.5481469525352658,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$40-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,7.408493909014914,7.7590907909599975,3.7500000000000022,{"$f":"IF(B108<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},null,206.1791496890157,174.31525400688227,0.30341134226017596,19.862758266090509,0.99500503420901421,-0.12681119579694589,0.96287411642245224,null,3.7500000000000022,null,0,9.5481469525352658,null,9.5481469525352658,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":99.068203594335912},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,98.101192764442146,-0.73662745945817321,9.5376104515914335,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$40-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,7.3587113186113182,7.7154664220779257,3.8333333333333357,{"$f":"IF(B109<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},null,206.10554312504073,174.24114964549256,0.30330013273829981,19.845370760857634,0.99489509546094601,-0.12668493571757769,0.96191542691876086,null,3.8333333333333357,null,0,9.5376104515914335,null,9.5376104515914335,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":99.047628895827543},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,98.060317267456966,-0.73524415982164992,9.5270502561075112,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$40-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,7.3092361513738933,7.6720873249179693,3.9166666666666692,{"$f":"IF(B110<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},null,206.03196723046739,174.16707707486219,0.30318895853111072,19.827997035893702,0.99478520252068958,-0.12655783198518045,0.96095033157952947,null,3.9166666666666692,null,0,9.5270502561075112,null,9.5270502561075112,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":99.027059903569821},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,98.019458801928863,-0.73385773624980155,9.5164662123069697,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$40-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,7.2600665089810326,7.6289521204752493,4.0000000000000027,{"$f":"IF(B111<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},null,205.9584219925168,174.09303628032364,0.3030778196297691,19.810637081039374,0.99467535536915819,-0.12642987923986362,0.95997878970724837,null,4.0000000000000027,null,0,9.5164662123069697,null,9.5164662123069697,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":99.006496615781231},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,97.97861736076139,-0.73246816850295826,9.5058581656789087,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$40-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,7.2112005049267216,7.5860594374981369,4.0833333333333357,{"$f":"IF(B112<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},null,205.88490739841535,174.01902724721745,0.30296671602543646,19.793290886142842,0.9945655539872732,-0.12630107208957203,0.95900076036018267,null,4.0833333333333357,null,0,9.5058581656789087,null,9.5058581656789087,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":98.985939030680839},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,97.937792936861072,-0.73107543624480631,9.4952259609746452,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$40-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,7.1626362644466202,7.5434079124446711,4.1666666666666687,{"$f":"IF(B113<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},null,205.8114234353948,173.94504996089245,0.30285564770927687,19.775958441059231,0.99445579835596398,-0.12617140510990471,0.95801620235099672,null,4.1666666666666687,null,0,9.4952259609746452,null,9.4952259609746452,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":98.965387146488297},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,97.896985523137388,-0.7296795190419878,9.484569442204652,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$40-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,7.1143719244448667,7.5009961894392099,4.2500000000000018,{"$f":"IF(B114<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},null,205.73797009069216,173.87110440670551,0.3027446146724555,19.758639735651172,0.99434608845616812,-0.12604087284393364,0.95702507424537764,null,4.2500000000000018,null,0,9.484569442204652,null,9.484569442204652,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":98.94484096142385},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,97.856195112502746,-0.72828039636365682,9.4738884526351779,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$40-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,7.0664056334211169,7.4588229202293217,4.3333333333333348,{"$f":"IF(B115<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},null,205.6645473515498,173.79719057002183,0.30263361690613966,19.741334759788572,0.99423642426883019,-0.12590946980201967,0.95602733436063803,null,4.3333333333333348,null,0,9.4738884526351779,null,9.4738884526351779,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":98.924300473708357},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,97.815421697872537,-0.72687804758105201,9.4631828347849716,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$40-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,7.0187355513981284,7.4168867641429364,4.4166666666666679,{"$f":"IF(B116<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},null,205.59115520521541,173.72330843621467,0.30252265440149884,19.724043503348241,0.99412680577490364,-0.12577719046163116,0.95502294076433858,null,4.4166666666666679,null,0,9.4631828347849716,null,9.4631828347849716,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":98.903765681563257},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,97.774665272165095,-0.72547245196708732,9.45245243042217,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$40-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,6.9713598498499207,7.3751863880457131,4.5000000000000009,{"$f":"IF(B117<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},null,205.51779363894204,173.64945799066558,0.30241172714970377,19.706765956214639,0.99401723295534983,-0.1256440292671582,0.95401185127287746,null,4.5000000000000009,null,0,9.45245243042217,null,9.45245243042217,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":98.883236583210561},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,97.733925828301693,-0.72406358869588994,9.4416970805607647,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$40-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,6.924276711630089,7.3337204662986712,4.5833333333333339,{"$f":"IF(B118<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},null,205.4444626399879,173.57563921876402,0.30230083514192718,19.689502108279129,0.9939077057911373,-0.12550998062972649,0.95299402345007722,null,4.5833333333333339,null,0,9.4416970805607647,null,9.4416970805607647,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":98.862713176872916},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,97.693203359206578,-0.72265143684239919,9.4309166254575416,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$40-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,6.8774843309009226,7.2924876807160413,4.666666666666667,{"$f":"IF(B119<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},null,205.37116219561671,173.50185210590789,0.30218997836934369,19.672251949440579,0.99379822426324327,-0.12537503892701241,0.95196941460578077,null,4.666666666666667,null,0,9.4309166254575416,null,9.4309166254575416,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":98.842195460773496},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,97.652497857806907,-0.72123597538190454,9.4201109046085492,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$40-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,6.8309809130626222,7.2514867205233635,4.75,{"$f":"IF(B120<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},null,205.29789229309731,173.42809663750302,0.3020791568231298,19.655015469604791,0.99368878835265251,-0.12523919850305443,0.95093798179441902,null,4.75,null,0,9.4201109046085492,null,9.4201109046085492,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":98.821683433136158},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,97.611809317032822,-0.71981718318963062,9.4092797567459403,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$40-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,6.7847646746832577,7.2107162823158184,4.833333333333333,{"$f":"IF(B121<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},null,205.22465291970394,173.3543727989634,0.30196837049446346,19.637792658685015,0.99357939804035766,-0.12510245366806502,0.94989968181358297,null,4.833333333333333,null,0,9.4092797567459403,null,9.4092797567459403,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":98.801177092185242},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,97.571137729817394,-0.71839503904029001,9.3984230198345529,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$40-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,6.7388338434289681,7.1701750700167954,4.9166666666666661,{"$f":"IF(B122<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},null,205.15144406271617,173.28068057571122,0.30185761937452482,19.620583506601548,0.99347005330735971,-0.12496479869824199,0.94885447120259137,null,4.9166666666666661,null,0,9.3984230198345529,null,9.3984230198345529,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":98.780676436145782},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,97.530483089096649,-0.71696952160764438,9.3875405310685522,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$40-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,6.6931866579946533,7.1298617948366827,4.9999999999999991,{"$f":"IF(B123<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},null,205.07826570941882,173.20701995317677,0.30174690345449573,19.603388003281935,0.99336075413466729,-0.12482622783557713,0.94780230624103723,null,4.9999999999999991,null,0,9.3875405310685522,null,9.3875405310685522,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":98.760181463243327},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,97.489845387809524,-0.71554060946406417,9.376632126868083,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$40-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,6.6478213680351272,7.0897751752319049,5.0833333333333321,{"$f":"IF(B124<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},null,205.00511784710201,173.13339091679839,0.30163622272555979,19.586206138660884,0.9932515005032968,-0.12468673528766511,0.94674314294733741,null,5.0833333333333321,null,0,9.376632126868083,null,9.376632126868083,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":98.739692171704078},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,97.449224618897944,-0.71410828108009494,9.3656976428759506,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$40-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,6.6027362340967164,7.0499139368641801,5.1666666666666652,{"$f":"IF(B125<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},null,204.93200046306117,173.0597934520226,0.30152557717890216,19.569037902680492,0.99314229239427265,-0.12454631522751144,0.94567693707727418,null,5.1666666666666652,null,0,9.3656976428759506,null,9.3656976428759506,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":98.719208559754776},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,97.408620775306744,-0.71267251482399652,9.3547369139541061,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$40-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,6.5579295275491649,7.0102768125600097,5.2499999999999982,{"$f":"IF(B126<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},null,204.85891354459699,172.98622754430397,0.30141496680571023,19.551883285289733,0.99303312978862734,-0.12440496179333937,0.94460364412252862,null,5.2499999999999982,null,0,9.3547369139541061,null,9.3547369139541061,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":98.698730625622787},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,97.368033849983703,-0.71123328896131577,9.3437497741803792,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$40-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,0,6.5133995305181474,6.9708625422703951,5.3333333333333313,{"$f":"IF(B127<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},null,204.78585707901553,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":172.91269317910525},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.30130439159717282},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":19.534742276445087},0.99292401266740093,{"$f":"(1.1-0.1*U127^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-0.12426266908839471},0.94352321930919958,null,5.3333333333333313,null,0,9.3437497741803792,null,9.3437497741803792,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":98.678258367536031},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},{"$f":"IF((F127+G127)=0,0,B127)","v":0},0,0,0,0,0,0,0,0]
[null,5.4166666666666643,97.327463835879541,-0.70979058165441933,9.3327360568449205,0,0,1,{"$f":"IF(SUM(I$63:I127)<($F$40-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,6.4691445358180033,6.9316698730307822,5.4166666666666643,{"$f":"IF(B128<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},null,{"$f":"C128*1.8+32-F$20","v":204.71283105362804},172.83919034189708,0.30119385154448086,19.517614866109824,{"$f":"((Q128+460)/(F$24*1.8+32+460))","v":0.9928149410116418},-0.12411943118075162,{"$f":"V128/V$59","v":0.9424356175963281},null,{"$f":"B128","v":5.4166666666666643},null,{"$f":"IF(AA127>0,AA127,IF(K128=0,0,B128))","v":0},{"$f":"IF(AA127>0,AB127,E128)","v":9.3327360568449205},null,{"$f":"IF(B128<=AD$59,E128,AD127)","v":9.3327360568449205},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":98.657791783723056},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},0,{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},0]
[null,{"$f":"IF(ROUND(B128,1)=F$48,F$48,IF(B128<$F$48,B128+1/12,B128))","v":5.4999999999999973},{"$f":"IF(B128<F$48,IF(I128<1,C128*(1-$F$22/12), $C$63),C128)","v":97.286910725947934},{"$f":"V129*T129/3.413","v":-0.70834437096206515},{"$f":"D129*F$23/1000000-F$32/1000","v":9.321695594446922},{"$f":"IF(B129>F$48-5,0,IF(C129 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B129,1)=F$48-5,IF(E129-(E128-E129)*60<1,1,0),IF(E129-(E128-E129)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B129,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I128)<($F$40-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},{"$f":"I129/(1+$F$38)^B129","v":0},{"$f":"IF(B129<F$48,E129/((1+$F$38)^B129),0)","v":6.4251628468851063},{"$f":"IF(B129<F$48,($F$33/1000)/((1+$F$38)^B129),0)","v":6.8926975589212285},{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},null,204.63983545575115,172.76571901815845,0.30108334663882697,19.50050104425469,0.99270591480240589,-0.12397524210311532,0.94134079367439982,null,5.4999999999999973,null,0,9.321695594446922,null,9.321695594446922,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":98.637330872412974},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG129=8,$AH129,0)","v":0}]
[null,5.5833333333333304,97.246374513145454,-0.70689463483893755,9.3106282186910754,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$40-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,6.3814527777114662,6.8539443610267972,5.5833333333333304,{"$f":"IF(B130<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},null,204.56687027270667,172.69227919337615,0.30097287687140517,19.483400800857481,0.99259693402075699,-0.12383009585262507,0.94023870196384918,null,5.5833333333333304,null,0,9.3106282186910754,null,9.3106282186910754,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":98.616875631835512},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,97.205855190431649,-0.70544135113520656,9.2995337604841968,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$40-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,6.3380126527788718,6.8154090473981697,5.6666666666666634,{"$f":"IF(B131<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},null,204.49393549182182,172.61887085304528,0.30086244223341185,19.46631412590321,0.99248799864776738,-0.12368398639065666,0.93912929661355926,null,5.6666666666666634,null,0,9.2995337604841968,null,9.2995337604841968,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":98.596426060220963},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,97.165352750768974,-0.70398449759605763,9.2884120499316492,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$40-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,6.2948408069933235,6.7770903930124904,5.7499999999999964,{"$f":"IF(B132<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},null,204.42103110042902,172.54549398266886,0.30075204271604483,19.449241009383968,0.99237910866451629,-0.12353690764262103,0.93801253149933317,null,5.7499999999999964,null,0,9.2884120499316492,null,9.2884120499316492,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":98.575982155800219},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,97.124867187122831,-0.70252405186125011,9.2772629163339637,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$40-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,6.2519355856200063,6.7389871797344112,5.8333333333333295,{"$f":"IF(B133<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},null,204.34815708586595,172.47214856775796,0.30064167831050392,19.432181441298923,0.99227026405209173,-0.12338885349776633,0.93688836022239075,null,5.8333333333333295,null,0,9.2772629163339637,null,9.2772629163339637,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":98.555543916804766},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,97.084398492461531,-0.70105999146465747,9.2660861881833316,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$40-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,6.2092953442186065,6.7010981962773801,5.9166666666666625,{"$f":"IF(B134<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},null,204.27531343547562,172.39883459383174,0.3005313490079905,19.415135411654575,0.99216146479158895,-0.12323981780897433,0.93575673610782284,null,5.9166666666666625,null,0,9.2660861881833316,null,9.2660861881833316,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":98.53511134146666},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,97.043946659756344,-0.69959229383380439,9.2548816931600744,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$40-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,6.1669184485790147,6.6634222381651256,5.9999999999999956,{"$f":"IF(B135<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},null,204.20250013660629,172.32555204641744,0.30042105479970782,19.398102910464445,0.9920527108641114,-0.12308979439255928,0.93461761220306427,null,5.9999999999999956,null,0,9.2548816931600744,null,9.2548816931600744,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":98.514684428018569},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,97.00351168198145,-0.69812093628940919,9.2436492581291443,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$40-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,6.1248032746574603,6.6259581076933696,6.0833333333333286,{"$f":"IF(B136<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},null,204.12971717661148,172.25230091105024,0.30031079567686081,19.381083927749216,0.99194400225077028,-0.12293877702806388,0.93347094127634433,null,6.0833333333333286,null,0,9.2436492581291443,null,9.2436492581291443,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":98.494263174693742},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,96.963093552113961,-0.69664589604491445,9.2323887091365435,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$40-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,6.0829482085130122,6.5887046138917587,6.1666666666666616,{"$f":"IF(B137<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},null,204.05696454284998,172.1790811732734,0.3002005716306565,19.364078453536564,0.99183533893268461,-0.12278675945805465,0.93231667581513289,null,6.1666666666666616,null,0,9.2323887091365435,null,9.2323887091365435,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":98.473847579726012},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,96.922692263133911,-0.69516715020603947,9.2210998714059098,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$40-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,6.0413516462445749,6.551660572485992,6.2499999999999947,{"$f":"IF(B138<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},null,203.98424222268591,172.10589281863824,0.30009038265230337,19.347086477861495,0.99172672089098157,-0.12263373538791694,0.93115476802458463,null,6.2499999999999947,null,0,9.2210998714059098,null,9.2210998714059098,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":98.453437641349808},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,96.882307808024279,-0.69368467577029913,9.2097825693348394,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$40-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,6.000011993928136,6.5148248058601848,6.3333333333333277,{"$f":"IF(B139<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},null,203.91155020348856,172.03273583270399,0.29998022873301156,19.330107990766066,0.99161814810679594,-0.12247969848564737,0.92998516982596224,null,6.3333333333333277,null,0,9.2097825693348394,null,9.2097825693348394,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":98.433033357800113},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,96.841940179770944,-0.69219844962653609,9.1984366264913202,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$40-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,5.9589276675544678,6.4781961430194244,6.4166666666666607,{"$f":"IF(B140<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},null,203.83888847263256,171.95961020103803,0.29987010986399354,19.313142982299297,0.99150962056127034,-0.1223246423816465,0.92880783285506252,null,6.4166666666666607,null,0,9.1984366264913202,null,9.1984366264913202,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":98.412634727312565},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,96.801589371362709,-0.69070844855446634,9.1870618656102589,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$40-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,5.9180970929673045,6.4417734195525522,6.4999999999999938,{"$f":"IF(B141<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},null,203.76625701749774,171.88651590921557,0.29976002603646279,19.296191442517539,0.99140113823555542,-0.1221685606685103,0.92762270846063311,null,6.4999999999999938,null,0,9.1870618656102589,null,9.1870618656102589,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":98.392241748123325},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,96.761255375791308,-0.68921464922418585,9.1756581085897189,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$40-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,5.8775187058017124,6.4055554775951382,6.5833333333333268,{"$f":"IF(B142<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},null,203.69365582546922,171.81345294282002,0.29964997724163545,19.27925336148391,0.99129270111080958,-0.12201144690081983,0.92642974770277542,null,6.5833333333333268,null,0,9.1756581085897189,null,9.1756581085897189,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":98.371854418469184},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,96.720938186051399,-0.68771702819572444,9.1642251764875056,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$40-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,5.8371909514230893,6.3695411657926844,6.6666666666666599,{"$f":"IF(B143<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},null,203.62108488393739,171.74042128744259,0.29953996347072842,19.262328729269058,0.99118430916819877,-0.12185329459493008,0.92522890135134128,null,6.6666666666666599,null,0,9.1642251764875056,null,9.1642251764875056,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":98.351472736587482},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,96.680637795140555,-0.68621556191855382,9.1527628895174242,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$40-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,5.7971122848663352,6.3337293392640106,6.7499999999999929,{"$f":"IF(B144<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},null,203.54854418029785,171.66742092868256,0.29942998471496107,19.245417535950395,0.99107596238889772,-0.12169409722875969,0.9240201198843363,null,6.7499999999999929,null,0,9.1527628895174242,null,9.1527628895174242,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":98.331096700716174},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,96.640354196059249,-0.68471022673111115,9.1412710670456327,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$40-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,5.7572811707754807,6.2981188595648723,6.8333333333333259,{"$f":"IF(B145<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},null,203.47603370195151,171.59445185214724,0.29932004096555431,19.228519771612525,0.99096766075408804,-0.12153384824157507,0.92280335348628051,null,6.8333333333333259,null,0,9.1412710670456327,null,9.1412710670456327,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":98.310726309093795},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,96.600087381810894,-0.68320099886032415,9.1297495275870126,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$40-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,5.7176960833437009,6.262708594651758,6.916666666666659,{"$f":"IF(B146<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},null,203.40355343630446,171.52151404345179,0.29921013221373083,19.211635426347044,0.99085940424495933,-0.12137254103377781,0.92157855204659489,null,6.916666666666659,null,0,9.1297495275870126,null,9.1297495275870126,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":98.290361559959479},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,96.559837345401817,-0.6816878544211401,9.1181980888015914,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$40-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,5.678355506253765,6.2274974188459131,6.999999999999992,{"$f":"IF(B147<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},null,203.33110337076812,171.44860748821947,0.2991002584507152,19.194764490252709,0.99075119284270952,-0.12121016896668994,0.92034566515796989,null,6.999999999999992,null,0,9.1181980888015914,null,9.1181980888015914,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":98.270002451552912},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,96.519604079841244,-0.6801707694160315,9.1066165674907502,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$40-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,5.6392579326187029,6.1924842127975435,7.083333333333325,{"$f":"IF(B148<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},null,203.2586834927591,171.37573217208134,0.29899041966773343,19.177906953435269,0.99064302652854397,-0.12104672536233614,0.91910464211471221,null,7.083333333333325,null,0,9.1066165674907502,null,9.1066165674907502,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":98.249648982114408},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,96.479387578141313,-0.67864971973452326,9.0950047795936211,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$40-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,5.6004018649229996,6.1576678634502429,7.1666666666666581,{"$f":"IF(B149<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},null,203.18629378969922,171.30288808067652,0.29888061585601344,19.161062806007635,0.99053490528367594,-0.12088220350322695,0.91785543191109897,null,7.1666666666666581,null,0,9.0950047795936211,null,9.0950047795936211,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":98.229301149884833},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,96.439187833317092,-0.67712468115270308,9.0833625401833498,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$40-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,5.5617858149640629,6.1230472640056011,7.2499999999999911,{"$f":"IF(B150<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},null,203.11393424901561,171.23007519965205,0.29877084700678491,19.144232038089712,0.99042682908932678,-0.12071659663214042,0.91659798323971931,null,7.2499999999999911,null,0,9.0833625401833498,null,9.0833625401833498,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":98.20895895310565},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,96.399004838386546,-0.67559562933273021,9.0716896634633475,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$40-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,5.5234083037940609,6.088621313888023,7.3333333333333242,{"$f":"IF(B151<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},null,203.04160485814063,171.15729351466297,0.29866111311127941,19.12741463980845,0.99031879792672506,-0.12054989795190112,0.91533224448979678,null,7.3333333333333242,null,0,9.0716896634633475,null,9.0716896634633475,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":98.188622390018921},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,96.358838586370553,-0.67406253982235576,9.0599859627636228,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$40-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,5.4852678616621899,6.0543889187097433,7.4166666666666572,{"$f":"IF(B152<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},null,202.96930560451185,171.08454301137212,0.29855141416073006,19.110610601297765,0.9902108117771079,-0.12038210062516121,0.91405816374552684,null,7.4166666666666572,null,0,9.0599859627636228,null,9.0599859627636228,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":98.168291458867273},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,96.318689070292905,-0.67252538805443007,9.0482512505370298,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$40-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,5.4473630279572509,6.0203489902360303,7.4999999999999902,{"$f":"IF(B153<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},null,202.89703647557209,171.01182367545036,0.29844175014637164,19.093819912698791,0.99010287062171964,-0.12021319777417652,0.91277568878437654,null,7.4999999999999902,null,0,9.0482512505370298,null,9.0482512505370298,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":98.147966157893933},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,96.278556283180293,-0.67098414934640671,9.0364853383554706,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$40-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,5.4096923511505652,5.9865004463505969,7.5833333333333233,{"$f":"IF(B154<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},null,202.82479745876938,170.9391354925765,0.29833212105944107,19.077042564159541,0.98999497444181273,-0.12004318248058474,0.91148476707540049,null,7.5833333333333233,null,0,9.0364853383554706,null,9.0364853383554706,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":98.12764648534268},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,96.238440218062308,-0.66943879889985314,9.0246880369061699,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$40-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,5.3722543887393099,5.9528422110212009,7.6666666666666563,{"$f":"IF(B155<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},null,202.752588541557,170.86647844843711,0.29822252689117656,19.060278545835047,0.98988712321864758,-0.11987204778518097,0.91018534577753663,null,7.6666666666666563,null,0,9.0246880369061699,null,9.0246880369061699,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":98.107332439457934},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,96.198340867971453,-0.66788931179995514,9.0128591559878863,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$40-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,5.3350477071901636,5.9193732142654305,7.7499999999999893,{"$f":"IF(B156<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},null,202.68040971139348,170.79385252872686,0.29811296763281836,19.043527847887475,0.98977931693349219,-0.11969978668769168,0.90887737173788996,null,7.7499999999999893,null,0,9.0128591559878863,null,9.0128591559878863,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":98.087024018484684},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,96.158258225943129,-0.6663356630150159,9.0009985045070895,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$40-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,5.2980708818833007,5.8860923921167032,7.8333333333333224,{"$f":"IF(B157<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},null,202.60826095574248,170.72125771914816,0.29800344327560813,19.026790460485984,0.9896715555676221,-0.11952639214654816,0.90756079149001201,null,7.8333333333333224,null,0,9.0009985045070895,null,9.0009985045070895,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":98.066721220668455},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,96.118192285015652,-0.66477782739596081,8.9891058904741783,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$40-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,5.2613224970567662,5.8529986865904293,7.9166666666666554,{"$f":"IF(B158<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},null,202.53614226207304,170.64869400541144,0.29789395381078976,19.010066373806637,0.98956383910232126,-0.11935185707866021,0.9062355512521828,null,7.9166666666666554,null,0,8.9891058904741783,null,8.9891058904741783,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":98.046424044255403},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,96.078143038230237,-0.66321577967583212,8.9771811209996244,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$40-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,5.2248011457511616,5.8200910456503863,7.9999999999999885,{"$f":"IF(B159<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},null,202.46405361785929,170.57616137323498,0.29778449922960848,18.993355578032634,0.98945616751888066,-0.11917617435918493,0.90490159692565542,null,7.9999999999999885,null,0,8.9771811209996244,null,8.9771811209996244,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":98.026132487492262},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,96.038110478630983,-0.66164949446929833,8.9652240022902276,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$40-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,5.1885054297547528,5.7873684231752751,8.0833333333333215,{"$f":"IF(B160<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},null,202.39199501058064,170.50365980834488,0.29767507952331129,18.976658063354108,0.98934854079860024,-0.11899933682130005,0.90355887409293434,null,8.0833333333333215,null,0,8.9652240022902276,null,8.9652240022902276,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":98.005846548626323},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,95.998094599264888,-0.66007894627212305,8.9532343396450642,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$40-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,5.1524339595487456,5.7548297789254619,8.1666666666666554,{"$f":"IF(B161<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},null,202.31996642772165,170.43118929647511,0.29756569468314709,18.95997381996807,0.9892409589227863,-0.1188213372559683,0.9022073280159868,null,8.1666666666666554,null,0,8.9532343396450642,null,8.9532343396450642,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":97.985566225905501},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,95.958095393181864,-0.65850410946069893,8.9412119374519179,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$40-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,5.1165853542531945,5.7224740785099071,8.2499999999999893,{"$f":"IF(B162<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},null,202.24796785677222,170.3587498233677,0.2974563447003663,18.943302838078864,0.9891334218727541,-0.11864216841170939,0.90084690363451125,null,8.2499999999999893,null,0,8.9412119374519179,null,8.9412119374519179,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":97.965291517578265},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,95.918112853434707,-0.65692495829149511,8.9291565991830737,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$40-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,5.0809582415728931,5.6903002933532925,8.3333333333333233,{"$f":"IF(B163<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},null,202.17599928522733,170.28634137477229,0.29734702956622139,18.926645107897372,0.98902592962982605,-0.11846182299436343,0.89947754556414117,null,8.3333333333333233,null,0,8.9291565991830737,null,8.9291565991830737,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":97.945022421893668},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,95.878146973079112,-0.65534146690058304,8.9170681273916923,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$40-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,5.0455512577439343,5.6583074006633112,8.4166666666666572,{"$f":"IF(B164<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},null,202.10406070058727,170.21396393644656,0.29723774927196622,18.910000619641778,0.98891848217533251,-0.11828029366685765,0.89809919809467342,null,8.4166666666666572,null,0,8.9170681273916923,null,8.9170681273916923,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":97.924758937101359},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,95.838197745173673,-0.653753609303107,8.9049463237077688,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$40-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,5.010363047480384,5.6264943833981587,8.4999999999999911,{"$f":"IF(B165<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},null,202.03215209035747,170.14161749415595,0.29712850380885636,18.893369363537175,0.98881107949061164,-0.11809757304897003,0.89671180518827409,null,8.4999999999999911,null,0,8.9049463237077688,null,8.9049463237077688,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":97.904501061451583},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,95.798265162779856,-0.65216135939277309,8.8927909888342302,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$40-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,4.9753922639213712,5.5948602302342021,8.583333333333325,{"$f":"IF(B166<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},null,201.96027344204859,170.06930203367372,0.29701929316814935,18.876751329815534,0.98870372155700947,-0.11791365371709252,0.89531531047767987,null,8.583333333333325,null,0,8.8927909888342302,null,8.8927909888342302,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":97.884248793195113},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,95.758349218962039,-0.65056469094133651,8.8806019225430255,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$40-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,4.9406375685785173,5.5634039355338309,8.666666666666659,{"$f":"IF(B167<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},null,201.88842474317653,169.99701754078114,0.2969101173411044,18.860146508715872,0.9885964083558797,-0.11772852820399218,0.89390965726438498,null,8.666666666666659,null,0,8.8806019225430255,null,8.8806019225430255,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":97.864002130583373},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,95.71844990678747,-0.64896357759807932,8.8683789236711341,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$40-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,4.906097631283644,5.5321244993134862,8.7499999999999929,{"$f":"IF(B168<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},null,201.81660598126231,169.92476400126711,0.29680097631898228,18.843554890484114,0.98848913986858367,-0.11754218899857174,0.89249478851682296,null,8.7499999999999929,null,0,8.8683789236711341,null,8.8683789236711341,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":97.843761071868329},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,95.678567219326311,-0.64735799288929763,8.8561217901166511,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$40-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,4.8717711301368753,5.5010209272118704,8.8333333333333268,{"$f":"IF(B169<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},null,201.74481714383222,169.8525414009284,0.29669187009304554,18.82697646537315,0.98838191607649073,-0.11735462854562941,0.89107064686854276,null,8.8333333333333268,null,0,8.8561217901166511,null,8.8561217901166511,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":97.823525615302501},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,95.638701149651595,-0.64574791021777489,8.843830318834776,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$40-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,4.837656751455004,5.4700922304583424,8.9166666666666607,{"$f":"IF(B170<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},null,201.67305821841774,169.78034972556969,0.2965827986545585,18.810411223642831,0.98827473696097767,-0.11716583924561594,0.88963717461636438,null,8.9166666666666607,null,0,8.843830318834776,null,8.843830318834776,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":97.803295759139075},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,95.59885169083924,-0.64413330286226356,8.8315043058338354,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$40-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,4.8037531897202159,5.4393374258414804,8.9999999999999947,{"$f":"IF(B171<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},null,201.60132919255548,169.70818896100337,0.29647376199478714,18.793859155559915,0.98816760250342939,-0.11697581345439262,0.88819431371854107,null,8.9999999999999947,null,0,8.8315043058338354,null,8.8315043058338354,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":97.783071501631738},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,95.559018835968061,-0.64251414397696149,8.8191435461713148,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$40-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,4.7700591475291452,5.4087555356778241,9.0833333333333286,{"$f":"IF(B172<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},null,201.52963005378737,169.63605909304979,0.29636476010499924,18.777320251398152,0.98806051268523865,-0.11678454348298646,0.88674200579290052,null,9.0833333333333286,null,0,8.8191435461713148,null,8.8191435461713148,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":97.762852841034785},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,95.519202578119746,-0.64089040659097751,8.8067478339497445,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$40-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,4.7365733355421744,5.3783455877808022,9.1666666666666625,{"$f":"IF(B173<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},null,201.4579607896604,169.56396010753693,0.29625579297646409,18.760794501438227,0.98795346748780544,-0.11659202159734336,0.885280192114971,null,9.1666666666666625,null,0,8.8067478339497445,null,8.8067478339497445,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":97.742639775603124},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,95.479402910378866,-0.63926206360780724,8.7943169623127275,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$40-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,4.7032944724331349,5.3481066154298169,9.2499999999999964,{"$f":"IF(B174<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},null,201.38632138772681,169.49189199030062,0.29614686060045281,18.744281895967674,0.98784646689253774,-0.11639824001808262,0.88380881361611663,null,9.2499999999999964,null,0,8.7943169623127275,null,8.7943169623127275,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":97.7224323035922},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,95.439619825832878,-0.6376290878048041,8.7818507234408898,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$40-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,4.6702212848392994,5.3180376573395236,9.3333333333333304,{"$f":"IF(B175<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},null,201.31471183554405,169.41985472718454,0.29603796296823837,18.727782425280964,0.98773951088085132,-0.11620319092024838,0.88232781088165091,null,9.3333333333333304,null,0,8.7818507234408898,null,8.7818507234408898,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":97.702230423258044},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,95.399853317572124,-0.63599145183264771,8.769348908547812,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$40-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,4.6373525073116628,5.2881377576292605,9.4166666666666643,{"$f":"IF(B176<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},null,201.24313212067469,169.34784830404004,0.29592910007109519,18.711296079679471,0.98763259943416992,-0.11600686643306059,0.88083712414894533,null,9.4166666666666643,null,0,8.769348908547812,null,8.769348908547812,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":97.682034132857297},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,95.3601033786898,-0.63434912821481149,8.7568113078759851,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$40-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,4.604686882265578,5.2584059657926687,9.4999999999999982,{"$f":"IF(B177<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},null,201.17158223068651,169.2758727067264,0.29582027190029936,18.694822849471706,0.98752573253392451,-0.11580925863966304,0.87933669330551634,null,9.4999999999999982,null,0,8.7568113078759851,null,8.7568113078759851,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":97.661843430647139},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,95.320370002282019,-0.63270208934701389,8.7442377106926035,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$40-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,4.5722231599316068,5.2288413366674762,9.5833333333333321,{"$f":"IF(B178<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},null,201.10006215315249,169.20392792111051,0.29571147844712908,18.678362724972658,0.98741891016155436,-0.11561035957687342,0.87782645788712732,null,9.5833333333333321,null,0,8.7442377106926035,null,8.7442377106926035,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":97.641658314885376},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,95.280653181447732,-0.63105030749669699,8.7316279052855972,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$40-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,4.5399600983068122,5.1994429304054472,9.6666666666666661,{"$f":"IF(B179<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},null,201.02857187565078,169.13201393306713,0.29560271970286378,18.661915696504593,0.9873121322985059,-0.11541016123492788,0.87630635707584947,null,9.6666666666666661,null,0,8.7316279052855972,null,8.7316279052855972,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":97.621478783830355},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,95.240952909288794,-0.6293937548024785,8.7189816789594392,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$40-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,4.5078964631062544,5.1702098124425078,9.75,{"$f":"IF(B180<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},null,200.95711138576468,169.06013072847875,0.29549399565878476,18.645481754396513,0.98720539892623371,-0.11520865555722863,0.87477632969814501,null,9.75,null,0,8.7189816789594392,null,8.7189816789594392,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":97.601304835741018},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,95.201269178909925,-0.62773240327360835,8.7062988180310015,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$40-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,4.4760310277148116,5.1411410534690347,9.8333333333333339,{"$f":"IF(B181<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},null,200.88568067108272,168.98827829323562,0.29538530630617521,18.629060888984242,0.98709871002620009,-0.11500583444008719,0.8732363142229177,null,9.8333333333333339,null,0,8.7062988180310015,null,8.7062988180310015,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":97.581136468876892},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,95.16160198341872,-0.62606622478942831,8.6935791078254319,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$40-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,4.4443625731393315,5.112235729400318,9.9166666666666679,{"$f":"IF(B182<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},null,200.81427971919857,168.91645661323571,0.29527665163631978,18.612653090610593,0.98699206557987473,-0.11480168973246692,0.87168624875955802,null,9.9166666666666679,null,0,8.6935791078254319,null,8.6935791078254319,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":97.560973681498069},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,95.121951315925628,-0.62439519109883113,8.6808223326720171,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$40-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,4.4128898879610672,5.0834929213471751,10.000000000000002,{"$f":"IF(B183<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},null,200.74290851771099,168.84466567438477,0.29516803164050465,18.596258349625373,0.98688546556873524,-0.11459621323572552,0.87012607105598794,null,10.000000000000002,null,0,8.6808223326720171,null,8.6808223326720171,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":97.540816471865227},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,95.082317169543998,-0.62271927381970316,8.668028275899939,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$40-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,4.3816117682883808,5.0549117155867487,10.083333333333336,{"$f":"IF(B184<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},null,200.67156705422406,168.77290546259627,0.29505944631001813,18.579876656385011,0.98677890997426732,-0.11438939670335591,0.86855571849669322,null,10.083333333333336,null,0,8.668028275899939,null,8.668028275899939,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":97.520664838239654},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,95.042699537390021,-0.62103844443837297,8.6551967198340538,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$40-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,4.3505270177097506,5.0264912035334568,10.16666666666667,{"$f":"IF(B185<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},null,200.6002553163469,168.70117596379131,0.29495089563614985,18.56350800125287,0.98667239877796353,-0.1141812318407228,0.86697512810072386,null,10.16666666666667,null,0,8.6551967198340538,null,8.6551967198340538,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":97.500518778883148},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,95.003098412582773,-0.6193526743090797,8.6423274457908406,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$40-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,4.3196344472471635,4.9982304817101078,10.250000000000004,{"$f":"IF(B186<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},null,200.52897329169386,168.62947716389894,0.29484237961019144,18.547152374599278,0.98656593196132514,-0.11397171030480414,0.86538423651972973,null,10.250000000000004,null,0,8.6423274457908406,null,8.6423274457908406,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":97.480378292058134},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,94.9635137882442,-0.61766193465339603,8.6294202340739972,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$40-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,4.288932875309639,4.9701286517191781,10.333333333333337,{"$f":"IF(B187<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},null,200.45772096788443,168.55780904885569,0.29473389822343576,18.53080976680144,0.98645950950586003,-0.11376082370392339,0.86378298003592902,null,10.333333333333337,null,0,8.6294202340739972,null,8.6294202340739972,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":97.46024337602762},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,94.923945657499104,-0.61596619655968554,8.6164748639702893,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$40-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,4.2584211276471686,4.9421848202142584,10.416666666666671,{"$f":"IF(B188<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},null,200.38649833254325,168.48617160460594,0.294625451467178,18.514480168243153,0.98635313139308489,-0.11354856359748901,0.8621712945601292,null,10.416666666666671,null,0,8.6164748639702893,null,8.6164748639702893,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":97.440114029055181},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,94.884394013475145,-0.61426543098254538,8.6034911137453101,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$40-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,4.2280980373049086,4.9143980988716507,10.500000000000005,{"$f":"IF(B189<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},null,200.31530537330013,168.41456481710171,0.29451703933271434,18.498163569315381,0.98624679760452327,-0.11333492149572437,0.86054911562967695,null,10.500000000000005,null,0,8.6034911137453101,null,8.6034911137453101,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":97.419990249404947},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,94.844858849302867,-0.61255960874224558,8.5904687606391779,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$40-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,4.1979624445776382,4.8867676043621247,10.583333333333339,{"$f":"IF(B190<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},null,200.24414207779003,168.34298867230277,0.29440866181134306,18.48185996041579,0.98614050812170695,-0.11311988885940297,0.85891637840644708,null,10.583333333333339,null,0,8.5904687606391779,null,8.5904687606391779,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":97.399872035341645},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,94.805340158115655,-0.61084870052416307,8.5774075808622428,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$40-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,0,4.1680131969645089,4.8592924583228445,10.666666666666673,{"$f":"IF(B191<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},null,200.17300843365305,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":168.2714431561765},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.29430031889436403},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":18.465569331948814},0.98603426292617524,{"$f":"(1.1-0.1*U191^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-0.11290345709957812},0.85727301767479058,null,10.666666666666673,null,0,8.5774075808622428,null,8.5774075808622428,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":97.379759385130598},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},{"$f":"IF((F191+G191)=0,0,B191)","v":0},0,0,0,0,0,0,0,0]
[null,10.750000000000007,94.765837933049781,-0.60913267687822525,8.5643073495908162,0,0,1,{"$f":"IF(SUM(I$63:I191)<($F$40-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,4.1382491491241034,4.8319717873294437,10.750000000000007,{"$f":"IF(B192<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},null,{"$f":"C192*1.8+32-F$20","v":200.10190442853445},168.19992825469808,0.29419201057307875,18.449291674325906,{"$f":"((Q192+460)/(F$24*1.8+32+460))","v":0.9859280619994748},-0.11268561757731241,{"$f":"V192/V$59","v":0.85561896783947988},null,{"$f":"B192","v":10.750000000000007},null,{"$f":"IF(AA191>0,AA191,IF(K192=0,0,B192))","v":0},{"$f":"IF(AA191>0,AB191,E192)","v":8.5643073495908162},null,{"$f":"IF(B192<=AD$59,E192,AD191)","v":8.5643073495908162},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":97.35965229703767},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},0,{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},0]
[null,{"$f":"IF(ROUND(B192,1)=F$48,F$48,IF(B192<$F$48,B192+1/12,B192))","v":10.833333333333341},{"$f":"IF(B192<F$48,IF(I192<1,C192*(1-$F$22/12), $C$63),C192)","v":94.726352167244343},{"$f":"V193*T193/3.413","v":-0.60741150821834244},{"$f":"D193*F$23/1000000-F$32/1000","v":8.5511678409628473},{"$f":"IF(B193>F$48-5,0,IF(C193 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B193,1)=F$48-5,IF(E193-(E192-E193)*60<1,1,0),IF(E193-(E192-E193)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B193,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I192)<($F$40-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},{"$f":"I193/(1+$F$38)^B193","v":0},{"$f":"IF(B193<F$48,E193/((1+$F$38)^B193),0)","v":4.1086691628297425},{"$f":"IF(B193<F$48,($F$33/1000)/((1+$F$38)^B193),0)","v":4.8048047228682549},{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},null,200.03083005008469,168.12844395385034,0.29408373683879052,18.433026977965142,0.98582190532316061,-0.11246636160340802,0.85395416292366177,null,10.833333333333341,null,0,8.5511678409628473,null,8.5511678409628473,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":97.339550769329321},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG193=8,$AH193,0)","v":0}]
[null,10.916666666666675,94.686882853841325,-0.60568516482183721,8.5379888280735692,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$40-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,4.0792721069250861,4.7777904013087058,10.916666666666675,{"$f":"IF(B194<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},null,199.95978528595924,168.05699023962362,0.29397549768280418,18.416775233291474,0.98571579287879485,-0.11224568043813155,0.85227853656676733,null,10.916666666666675,null,0,8.5379888280735692,null,8.5379888280735692,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":97.319454800272595},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,94.647429985985568,-0.60395361682888482,8.5247700829712212,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$40-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,4.0500568572800333,4.7509279638758626,11.000000000000009,{"$f":"IF(B195<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},null,199.88877012381889,167.98556709801619,0.29386729309642623,18.400536430736793,0.9856097246479476,-0.11202356529094112,0.85059202202244055,null,11.000000000000009,null,0,8.5247700829712212,null,8.5247700829712212,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":97.299364388135103},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,94.607993556824738,-0.60221683424193073,8.5115113766526065,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$40-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,4.0210222967468354,4.7242165566231273,11.083333333333343,{"$f":"IF(B196<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},null,199.8177845513294,167.91417451503378,0.29375912307096497,18.384310560739635,0.98550370061219661,-0.11180000732021023,0.84889455215644083,null,11.083333333333343,null,0,8.5115113766526065,null,8.5115113766526065,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":97.279279531185026},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,94.568573559509403,-0.60047478692512457,8.4982124790587701,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$40-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,3.9921673151165553,4.6976553304050981,11.166666666666677,{"$f":"IF(B197<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},null,199.74682855616177,167.84281247668986,0.29365098759773012,18.368097613745476,0.98539772075312704,-0.11157499763295023,0.8471860594445364,null,11.166666666666677,null,0,8.4982124790587701,null,8.4982124790587701,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":97.259200227691124},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,94.529169987192944,-0.59872744460374894,8.4848731590706326,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$40-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,3.9634908090757706,4.6712434408505654,11.250000000000011,{"$f":"IF(B198<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},null,199.67590212599217,167.77148096900561,0.2935428866680333,18.351897580206611,0.98529178505233217,-0.11134852728453321,0.84546647597039981,null,11.250000000000011,null,0,8.4848731590706326,null,8.4848731590706326,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":97.239126475922745},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,94.489782833031612,-0.59697477686362532,8.4714931845044656,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$40-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,3.934991682163492,4.644980048335678,11.333333333333345,{"$f":"IF(B199<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},null,199.60500524850175,167.70017997800966,0.29343482027318779,18.335710450581871,0.98518589349141272,-0.11112058727841087,0.84373573342347363,null,11.333333333333345,null,0,8.4714931845044656,null,8.4714931845044656,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":97.21905827414983},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,94.450412090184514,-0.595216753150555,8.4580723221076148,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$40-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,3.9066688447284674,4.6188643179572493,11.416666666666679,{"$f":"IF(B200<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},null,199.53413791137697,167.62890948973848,0.29332678840450832,18.319536215337223,0.98508004605197674,-0.11089116856583311,0.84199376309683305,null,11.416666666666679,null,0,8.4580723221076148,null,8.4580723221076148,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":97.198995620642833},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,94.411057751813601,-0.59345334276972694,8.444610337553982,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$40-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,3.8785212138866494,4.5928954195062124,11.500000000000012,{"$f":"IF(B201<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},null,199.46330010230935,167.55766949023609,0.29321879105331172,18.303374864945084,0.98497424271564071,-0.11066026204556756,0.84024049588505711,null,11.500000000000012,null,0,8.444610337553982,null,8.444610337553982,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":97.178938513672833},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,94.371719811083679,-0.5916845148851404,8.4311069954396185,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$40-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,3.8505477134789898,4.5670725274412352,11.583333333333346,{"$f":"IF(B202<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},null,199.39249180899549,167.48645996555413,0.29311082821091583,18.287226389885035,0.984868483464028,-0.11042785856361237,0.83847586228204762,null,11.583333333333346,null,0,8.4311069954396185,null,8.4311069954396185,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":97.158886951511477},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,94.332398261162396,-0.58991023851901225,8.4175620592782039,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$40-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,3.8227472740294455,4.541394820862469,11.66666666666668,{"$f":"IF(B203<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},null,199.32171301913718,167.41528090175186,0.29300289986864081,18.271090780643021,0.9847627682787703,-0.11019394891291386,0.83669979237888503,null,11.66666666666668,null,0,8.4175620592782039,null,8.4175620592782039,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":97.138840932430995},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,94.293093095220243,-0.58813048255119771,8.4039752914966144,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$40-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,3.7951188327033041,4.5158614834854589,11.750000000000014,{"$f":"IF(B204<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},null,199.25096372044129,167.34413228489615,0.29289500601780782,18.254968027712124,0.98465709714150629,-0.10995852383307676,0.83491221586162867,null,11.750000000000014,null,0,8.4039752914966144,null,8.4039752914966144,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":97.118800454704157},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,94.253804306430567,-0.58634521571859821,8.3903464534304106,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$40-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,3.7676613332657309,4.4904717036151887,11.833333333333348,{"$f":"IF(B205<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},null,199.18024390061987,167.27301410106153,0.29278714664974037,18.238858121591932,0.98455147003388299,-0.10972157401007879,0.83311306200914892,null,11.833333333333348,null,0,8.3903464534304106,null,8.3903464534304106,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":97.098765516604345},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,94.214531887969557,-0.58455440661456426,8.376675305319278,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$40-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,3.7403737260405694,4.4652246741202832,11.916666666666682,{"$f":"IF(B206<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},null,199.10955354739005,167.20192633633008,0.29267932175576306,18.222761052788883,0.98444588693755442,-0.10948309007597794,0.83130225969090576,null,11.916666666666682,null,0,8.376675305319278,null,8.376675305319278,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":97.078736116405494},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,94.175275833016244,-0.58275802368831497,8.3629616063025907,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$40-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,3.7132549678694535,4.4401195924073447,12.000000000000016,{"$f":"IF(B207<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},null,199.0388926484741,167.13086897679156,0.29257153132720259,18.206676811816209,0.98434034783418267,-0.10924306260862389,0.82947973736475622,null,12.000000000000016,null,0,8.3629616063025907,null,8.3629616063025907,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":97.058712252382122},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,94.136036134752487,-0.5809560352443317,8.3492051144147865,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$40-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,3.686304022071103,4.4151556603954436,12.08333333333335,{"$f":"IF(B208<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},null,198.96826119159934,167.05984200854311,0.29246377535538681,18.19060538919382,0.98423485270543742,-0.10900148213136401,0.82764542307472322,null,12.08333333333335,null,0,8.3492051144147865,null,8.3492051144147865,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":97.038693922809315},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,94.096812786363017,-0.57914840944176349,8.3354055865808334,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$40-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,3.6595198584009214,4.3903320844907432,12.166666666666684,{"$f":"IF(B209<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},null,198.89765916449829,166.98884541768973,0.29235605383164553,18.174546775448476,0.98412940153299555,-0.10875833911274869,0.82579924444875719,null,12.166666666666684,null,0,8.3354055865808334,null,8.3354055865808334,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":97.018681125962743},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,94.057605781035377,-0.57733511429383533,8.3215627786116961,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$40-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,3.6329014530108474,4.365648075561273,12.250000000000018,{"$f":"IF(B210<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},null,198.82708655490853,166.9178791903438,0.29224836674731025,18.15850096111356,0.98402399429854248,-0.10851362396623865,0.82394112869651437,null,12.250000000000018,null,0,8.3215627786116961,null,8.3215627786116961,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":96.998673860118643},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,94.018415111959953,-0.5755161176672301,8.3076764451996326,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$40-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,3.6064477884093962,4.3411028489118459,12.333333333333352,{"$f":"IF(B211<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},null,198.75654335057277,166.84694331262534,0.292140714093714,18.14246793672919,0.98391863098377041,-0.10826732704990401,0.82207100260707167,null,12.333333333333352,null,0,8.3076764451996326,null,8.3076764451996326,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":96.978672123553821},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,93.979240772329973,-0.57369138728150026,8.2937463399137012,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$40-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,3.5801578534220475,4.3166956242591086,12.416666666666686,{"$f":"IF(B212<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},null,198.6860295392388,166.77603777066196,0.29203309586219139,18.126447692842333,0.98381331157037932,-0.10801943866612802,0.82018879254667698,null,12.416666666666686,null,0,8.2937463399137012,null,8.2937463399137012,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":96.958675914545665},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,93.940082755341507,-0.57186089070845914,8.2797722151951056,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$40-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,3.5540306431518118,4.2924256257067386,12.50000000000002,{"$f":"IF(B213<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},null,198.61554510865957,166.7051625505888,0.29192551204407891,18.110440220006524,0.98370803604007739,-0.10776994906130824,0.81829442445648015,null,12.50000000000002,null,0,8.2797722151951056,null,8.2797722151951056,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":96.938685231372133},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,93.900941054193453,-0.57002459537156347,8.2657538223524885,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$40-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,3.5280651589400382,4.2682920817207783,12.583333333333353,{"$f":"IF(B214<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},null,198.54509004659309,166.63431763854854,0.29181796263071447,18.094445508782144,0.98360280437457948,-0.10751884842555137,0.81638782385021624,null,12.583333333333353,null,0,8.2657538223524885,null,8.2657538223524885,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":96.918700072311736},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,93.861815662087537,-0.56818246854532217,8.2516909115574144,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$40-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,3.5022604083275448,4.2442942251051097,12.666666666666687,{"$f":"IF(B215<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},null,198.47466434080243,166.56350302069146,0.29171044761343756,18.078463549736284,0.98349761655560897,-0.10726612689237477,0.8144689158119387,null,12.666666666666687,null,0,8.2516909115574144,null,8.2516909115574144,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":96.898720435643597},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,93.822706572228341,-0.56633447735466569,8.2375832318395581,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$40-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,3.4766154050158788,4.2204312929770618,12.750000000000021,{"$f":"IF(B216<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},null,198.40426797905587,166.49271868317535,0.29160296698358956,18.062494333442658,0.98339247256489648,-0.10701177453839894,0.81253762499368476,null,12.750000000000021,null,0,8.2375832318395581,null,8.2375832318395581,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":96.878746319647391},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,93.783613777823248,-0.56448058877433671,8.2234305310820481,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$40-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,3.4511291688288916,4.1967025267431648,12.833333333333355,{"$f":"IF(B217<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},null,198.3339009491267,166.42196461216554,0.29149552073251339,18.046537850481684,0.98328737238417996,-0.10675578138304176,0.81059387561315344,null,12.833333333333355,null,0,8.2234305310820481,null,8.2234305310820481,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":96.858777722603364},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,93.744537272082496,-0.56262076962828789,8.2092325560168771,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$40-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,3.425800725674585,4.1731071720750288,12.916666666666689,{"$f":"IF(B218<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},null,198.26356323879335,166.35124079383493,0.29138810885155353,18.030594091440605,0.98318231599520556,-0.10649813738821318,0.80863759145138792,null,12.916666666666689,null,0,8.2092325560168771,null,8.2092325560168771,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":96.838814642792343},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,93.705477048219137,-0.56075498658904155,8.1949890522200057,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$40-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,3.4006291075070774,4.1496444788853672,13.000000000000023,{"$f":"IF(B219<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},null,198.1932548358393,166.28054721436388,0.29128073133205612,18.014663046913228,0.98307730337972643,-0.10623883245800336,0.80666869585040679,null,13.000000000000023,null,0,8.1949890522200057,null,8.1949890522200057,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":96.818857078495697},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,93.666433099449051,-0.55888320617708787,8.1806997641067767,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$40-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,3.3756133522889429,4.1263137013041513,13.083333333333357,{"$f":"IF(B220<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},null,198.12297572805315,166.20988385994033,0.29117338816536897,17.998744707500123,0.98297233451950372,-0.1059778564383745,0.80468711171086471,null,13.083333333333357,null,0,8.1806997641067767,null,8.1806997641067767,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":96.798905027995403},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,93.627405418990946,-0.55700539476025179,8.1663644349270683,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$40-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,3.3507525039536827,4.1031140976548981,13.166666666666691,{"$f":"IF(B221<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},null,198.05272590322858,166.13925071675968,0.29106607934284157,17.982839063808456,0.98286740939630612,-0.10571519911684778,0.80269276148967528,null,13.166666666666691,null,0,8.1663644349270683,null,8.1663644349270683,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":96.778958489573995},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,93.588394000066373,-0.55512151855307557,8.1519828067605999,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$40-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,3.3260456123685027,4.080044930431094,13.250000000000025,{"$f":"IF(B222<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},null,197.98250534916434,166.06864777102484,0.2909588048558247,17.966946106452212,0.98276252799190988,-0.10545085022218972,0.80068556719762962,null,13.250000000000025,null,0,8.1519828067605999,null,8.1519828067605999,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":96.75901746151456},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,93.54939883589968,-0.55323154361618809,8.1375546205120948,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$40-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,3.3014917332972709,4.0571054662727519,13.333333333333359,{"$f":"IF(B223<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},null,197.91231405366429,165.99807500894633,0.29085156469567131,17.951065826051945,0.98265769028809902,-0.10518479942409778,0.79866545039700843,null,13.333333333333359,null,0,8.1375546205120948,null,8.1375546205120948,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":96.73908194210081},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,93.510419919718061,-0.55133543585566724,8.123079615906434,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$40-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,3.2770899283637052,4.0342949759430899,13.416666666666693,{"$f":"IF(B224<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},null,197.84215200453738,165.92753241674205,0.29074435885373562,17.935198213234855,0.98255289626666453,-0.10491703633288148,0.79663233219916196,null,13.416666666666693,null,0,8.123079615906434,null,8.123079615906434,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":96.719151929616956},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,93.47145724475152,-0.54943316102243023,8.1085575314839886,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$40-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,3.252839265014881,4.0116127343053609,13.500000000000027,{"$f":"IF(B225<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},null,197.77201918959759,165.85701998063743,0.29063718732137345,17.919343258634967,0.98244814590940555,-0.10464755049914713,0.79458613326211536,null,13.500000000000027,null,0,8.1085575314839886,null,8.1085575314839886,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":96.699227422347846},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,93.432510804232876,-0.54752468471158722,8.0939881045956898,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$40-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,3.2287388164848543,3.9890580202997912,13.583333333333361,{"$f":"IF(B226<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},null,197.70191559666404,165.78653768686542,0.29053005008994237,17.903500952892784,0.98234343919812905,-0.10437633141347748,0.79252677378813607,null,13.583333333333361,null,0,8.0939881045956898,null,8.0939881045956898,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":96.679308418578856},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,93.393580591397779,-0.54560997236179343,8.0793710713980786,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$40-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,3.2047876617585165,3.9666301169206606,13.666666666666694,{"$f":"IF(B227<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},null,197.63184121356088,165.71608552166634,0.29042294715080164,17.88767128665549,0.9822387761146486,-0.10410336850610674,0.79045417352126734,null,13.666666666666694,null,0,8.0793710713980786,null,8.0793710713980786,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":96.659394916595929},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,93.354666599484702,-0.54368898925464393,8.0647061668486959,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$40-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,3.1809848855358229,3.9443283111935137,13.750000000000028,{"$f":"IF(B228<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},null,197.56179602811733,165.64566347128812,0.29031587849531193,17.871854250577002,0.9821341566407864,-0.10382865114660333,0.78836825174491798,null,13.750000000000028,null,0,8.0647061668486959,null,8.0647061668486959,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":96.639486914685634},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,93.31576882173492,-0.54176170051400452,8.0499931247009595,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$40-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,3.157329578196038,3.9221518941524884,13.833333333333362,{"$f":"IF(B229<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},null,197.49178002816771,165.57527152198605,0.29020884411483572,17.856049835317805,0.98202958075837166,-0.10355216864354075,0.78626892727936415,null,13.833333333333362,null,0,8.0499931247009595,null,8.0499931247009595,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":96.619584411135023},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,93.276887251392537,-0.53982807110538689,8.035231677499409,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$40-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,3.1338208357623585,3.9001001608177823,13.916666666666696,{"$f":"IF(B230<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},null,197.42179320155142,165.504909660023,0.29010184400073691,17.840258031545147,0.98192504844924122,-0.1032739102441733,0.78415611847928735,null,13.916666666666696,null,0,8.035231677499409,null,8.035231677499409,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":96.599687404231801},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,93.238021881704455,-0.53788806583529558,8.0204215565747088,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$40-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,3.1104577598666734,3.8781724101732382,14.00000000000003,{"$f":"IF(B231<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},null,197.35183553611287,165.43457787166918,0.28999487814438119,17.824478829932758,0.98182055969523963,-0.10299386513410834,0.78202974323128482,null,14.00000000000003,null,0,8.0204215565747088,null,8.0204215565747088,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":96.579795892264187},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,93.199172705920418,-0.53594164935058675,8.0055624920387594,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$40-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,3.0872394577145905,3.8563679451440644,14.083333333333364,{"$f":"IF(B232<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},null,197.28190701970161,165.36427614320232,0.28988794653713579,17.808712221161045,0.98171611447821894,-0.10271202243697659,0.77988971895136716,null,14.083333333333364,null,0,8.0055624920387594,null,8.0055624920387594,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":96.559909873520994},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,93.160339717292956,-0.53398878613781442,7.9906542127797051,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$40-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,3.0641650420506439,3.834686072574669,14.166666666666698,{"$f":"IF(B233<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},null,197.21200764017217,165.29400446090759,0.28978104917036962,17.792958195917066,0.98161171278003845,-0.10242837121410024,0.77773596258243782,null,14.166666666666698,null,0,7.9906542127797051,null,7.9906542127797051,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":96.540029346291576},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,93.121522909077427,-0.53202944052259515,7.9756964464570848,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$40-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,3.0412336311237858,3.8131261032066286,14.250000000000032,{"$f":"IF(B234<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},null,197.14213738538422,165.22376281107756,0.28967418603545303,17.777216744894503,0.98150735458256577,-0.10214290046416336,0.77556839059179072,null,14.250000000000032,null,0,7.9756964464570848,null,7.9756964464570848,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":96.520154308865912},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,93.082722274531989,-0.53006357666893233,7.9606889194966683,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$40-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,3.0184443486529751,3.7916873516567744,14.333333333333366,{"$f":"IF(B235<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},null,197.07229624320243,165.15355118001227,0.28956735712375814,17.7614878587936,0.9814030398676753,-0.10185559912287352,0.77338691896854073,null,14.333333333333366,null,0,7.9606889194966683,null,7.9606889194966683,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":96.500284759534509},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,93.043937806917612,-0.52809115857857925,7.9456313570856025,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$40-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,2.9957963237931122,3.7703691363954088,14.4166666666667,{"$f":"IF(B236<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},null,197.00248420149657,165.08336955401919,0.28946056242665874,17.7457715283212,0.98129876861724941,-0.10156645606262917,0.77119146322109811,null,14.4166666666667,null,0,7.9456313570856025,null,7.9456313570856025,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":96.480420696588425},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,93.005169499498066,-0.52611215009037648,7.930523483167347,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$40-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,2.9732886911011045,3.7491707797246341,14.500000000000034,{"$f":"IF(B237<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},null,196.93270124814137,165.01321791941311,0.28935380193552984,17.730067744190876,0.98119454081317781,-0.10127546009218022,0.76898193837459194,null,14.500000000000034,null,0,7.930523483167347,null,7.930523483167347,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":96.460562118319331},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,92.966417345539952,-0.52412651487959572,7.9153650204366652,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$40-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,2.9509205905021756,3.7280916077568116,14.583333333333368,{"$f":"IF(B238<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},null,196.86294737101679,164.94309626251649,0.28924707564174845,17.714376497122771,0.98109035643735798,-0.1009825999562903,0.76675825896830441,null,14.583333333333368,null,0,7.9153650204366652,null,7.9153650204366652,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":96.440709023019451},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,92.927681338312652,-0.52213421645726366,7.9001556903344641,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$40-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,2.9286911672563365,3.7071309503931391,14.666666666666702,{"$f":"IF(B239<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},null,196.79322255800764,164.87300456965895,0.28914038353669314,17.698697777843421,0.98098621547169462,-0.10068786433539419,0.76452033905307082,null,14.666666666666702,null,0,7.9001556903344641,null,7.9001556903344641,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":96.420861408981551},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,92.888961471088365,-0.52013521816952246,7.8848952130429142,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$40-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,2.9065995719251738,3.6862881413023469,14.750000000000036,{"$f":"IF(B240<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},null,196.72352679700393,164.80294282717759,0.2890337256117439,17.683031577086183,0.98088211789810031,-0.10039124184525727,0.76226809218869351,null,14.750000000000036,null,0,7.8848952130429142,null,7.8848952130429142,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":96.401019274499006},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,92.850257737142087,-0.51812948319694552,7.8695833074802213,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$40-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,2.8846449603387234,3.6655625178995206,14.833333333333369,{"$f":"IF(B241<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},null,196.65386007590061,164.73291102141692,0.28892710185828241,17.667377885590867,0.98077806369849507,-0.10009272103663013,0.76000143144131882,null,14.833333333333369,null,0,7.8695833074802213,null,7.8695833074802213,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":96.381182617865733},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,92.811570129751615,-0.51611697455387462,7.8542196912955689,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$40-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,2.8628264935626189,3.6449534213250279,14.916666666666703,{"$f":"IF(B242<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},null,196.58422238259777,164.66290913872891,0.28882051226769201,17.65173669410396,0.98067405285480624,-9.9792290394902242E-2,0.75772026938080828,null,14.916666666666703,null,0,7.8542196912955689,null,7.8542196912955689,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":96.361351437376214},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,92.772898642197561,-0.51409765508775251,7.8388040808640245,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$40-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,2.8411433378654425,3.6244601964235854,15.000000000000037,{"$f":"IF(B243<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},null,196.51461370500047,164.59293716547279,0.28871395683135748,17.636107993378459,0.98057008534896895,-9.9489938339755904E-2,0.75542451807811017,null,15.000000000000037,null,0,7.8388040808640245,null,7.8388040808640245,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":96.34152573132549},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,92.734243267763318,-0.51207148747844822,7.8233361912813866,0,0,0,{"$f":"IF(SUM(I$63:I243)<($F$40-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,2.8195946646862593,3.6040821917234225,15.083333333333371,{"$f":"IF(B244<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},null,196.44503403101882,164.52299508801531,0.28860743554066537,17.620491774173956,0.98046616116292584,-9.9185653224816164E-2,0.75311408910260202,null,15.083333333333371,null,0,7.8233361912813866,null,7.8233361912813866,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":96.321705498009223},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,92.695603999735084,-0.51003843423757411,7.8078157363589717,0,0,0,{"$f":"IF(SUM(I$63:I244)<($F$40-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,2.7981796506023424,3.5838187594155766,15.166666666666705,{"$f":"IF(B245<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},null,196.37548334856803,164.45308289273046,0.28850094838700369,17.60488802725655,0.98036228027862671,-9.8879423337298628E-2,0.75078889351941602,null,15.166666666666705,null,0,7.8078157363589717,null,7.8078157363589717,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":96.301890735723575},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,92.656980831401867,-0.50799845770783192,7.7922424286186223,0,0,0,{"$f":"IF(SUM(I$63:I245)<($F$40-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,2.7768974772971835,3.5636692553332954,15.250000000000039,{"$f":"IF(B246<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},null,196.30596164556823,164.38320056599974,0.2883944953617622,17.58929674339899,0.98025844267802964,-9.8571236897660494E-2,0.74844884188678962,null,15.250000000000039,null,0,7.7922424286186223,null,7.7922424286186223,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":96.282081442765303},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,92.618373756055448,-0.50595152006230304,7.7766159792872873,0,0,0,{"$f":"IF(SUM(I$63:I246)<($F$40-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,2.7557473315285566,3.5436330389315636,15.333333333333373,{"$f":"IF(B247<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},null,196.23646890994468,164.3133480942119,0.28828807645633214,17.573717913380477,0.98015464834309951,-9.8261082059241417E-2,0.74609384425333847,null,15.333333333333373,null,0,7.7766159792872873,null,7.7766159792872873,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":96.262277617431749},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,92.579782766990434,-0.50389758330378631,7.7609360982919693,0,0,0,{"$f":"IF(SUM(I$63:I247)<($F$40-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,2.7347284050969187,3.5237094732667358,15.416666666666707,{"$f":"IF(B248<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},null,196.16700512962765,164.24352546376312,0.28818169166210628,17.558151527986894,0.98005089725580874,-9.7948946907909742E-2,0.74372381015537026,null,15.416666666666707,null,0,7.7609360982919693,null,7.7609360982919693,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":96.242479258020779},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,92.54120785750419,-0.50183660926411333,7.7452024942544977,0,0,0,{"$f":"IF(SUM(I$63:I248)<($F$40-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,2.7138398948139537,3.5038979249762923,15.500000000000041,{"$f":"IF(B249<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},null,196.0975702925524,164.1737326610569,0.28807534097047904,17.542597578010572,0.97994718939813763,-9.7634819461705755E-2,0.7413386486141762,null,15.500000000000041,null,0,7.7452024942544977,null,7.7452024942544977,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":96.222686362830842},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,92.502649020896897,-0.49976855960345823,7.7294148744862561,0,0,0,{"$f":"IF(SUM(I$63:I249)<($F$40-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,2.6930810024712959,3.4841977642587008,15.583333333333375,{"$f":"IF(B250<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},null,196.02816438665928,164.10396967250412,0.28796902437284644,17.527056054250409,0.97984352475207392,-9.7318687670480672E-2,0.73893826813328944,null,15.583333333333375,null,0,7.7294148744862561,null,7.7294148744862561,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":96.202898930160984},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,92.464106250471531,-0.49769339580964944,7.7135729449829302,0,0,0,{"$f":"IF(SUM(I$63:I250)<($F$40-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,2.6724509348094734,3.4646083648533996,15.666666666666709,{"$f":"IF(B251<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},null,195.95878739989362,164.03423648452301,0.28786274186060612,17.511526947511868,0.9797399032996128,-9.7000539415535297E-2,0.73652257669574173,null,15.666666666666709,null,0,7.7135729449829302,null,7.7135729449829302,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":96.183116958310777},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,92.425579539533842,-0.49561107919747927,7.6976764104192359,0,0,0,{"$f":"IF(SUM(I$63:I251)<($F$40-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,2.6519489034870314,3.4451291040208836,15.750000000000043,{"$f":"IF(B252<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},null,195.88943932020578,163.96453308353907,0.2877564934251573,17.496010248606837,0.9796363250227571,-9.6680362509257683E-2,0.734091481761312,null,15.750000000000043,null,0,7.6976764104192359,null,7.6976764104192359,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":96.16334044558036},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,92.387068881392381,-0.49352157090800186,7.6817249741435667,0,0,0,{"$f":"IF(SUM(I$63:I252)<($F$40-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,2.6315741250498412,3.4257593625229137,15.833333333333377,{"$f":"IF(B253<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},null,195.82012013555115,163.89485945598517,0.28765027905790064,17.480505948353823,0.97953278990351644,-9.6358144694755413E-2,0.73164489026373447,null,15.833333333333377,null,0,7.6817249741435667,null,7.6817249741435667,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":96.143569390270471},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,92.348574269358465,-0.49142483190786007,7.6657183381728444,0,0,0,{"$f":"IF(SUM(I$63:I253)<($F$40-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,2.6113258209006633,3.4064985246028279,15.91666666666671,{"$f":"IF(B254<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},null,195.75082983389009,163.82521558830152,0.28754409875023856,17.465014037577816,0.97942929792390876,-9.6033873645493956E-2,0.72918270860795253,null,15.91666666666671,null,0,7.6657183381728444,null,7.6657183381728444,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":96.123803790682402},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,92.310095696746231,-0.48932082298857599,7.6496562031871083,0,0,0,{"$f":"IF(SUM(I$63:I254)<($F$40-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,0,2.5912032172688253,3.3873459779659658,16.000000000000043,{"$f":"IF(B255<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},null,195.68156840318807,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":163.75560146693567},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.28743795249357496},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":17.449534507110428},0.97932584906595943,{"$f":"(1.1-0.1*U255^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-9.5707536964925233E-2},0.72670484266729862,null,16.000000000000043,null,0,7.6496562031871083,null,7.6496562031871083,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":96.104043645117969},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},{"$f":"IF((F255+G255)=0,0,B255)","v":0},0,0,0,0,0,0,0,0]
[null,16.083333333333375,92.271633156872596,-0.48720950476583896,7.6335382685240818,0,0,0,{"$f":"IF(SUM(I$63:I255)<($F$40-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,2.5712055451800828,3.3683011137602072,16.083333333333375,{"$f":"IF(B256<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},null,{"$f":"C256*1.8+32-F$20","v":195.61233583141552},163.68601707834247,0.28733184027931535,17.434067347789636,{"$f":"((Q256+460)/(F$24*1.8+32+460))","v":0.97922244331170083},-9.53791221861163E-2,{"$f":"V256/V$59","v":0.72421119778067466},null,{"$f":"B256","v":16.083333333333375},null,{"$f":"IF(AA255>0,AA255,IF(K256=0,0,B256))","v":0},{"$f":"IF(AA255>0,AB255,E256)","v":7.6335382685240818},null,{"$f":"IF(B256<=AD$59,E256,AD255)","v":7.6335382685240818},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":96.084288951879586},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},0,{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},0]
[null,{"$f":"IF(ROUND(B256,1)=F$48,F$48,IF(B256<$F$48,B256+1/12,B256))","v":16.166666666666707},{"$f":"IF(B256<F$48,IF(I256<1,C256*(1-$F$22/12), $C$63),C256)","v":92.233186643057238},{"$f":"V257*T257/3.413","v":-0.48509083767882166},{"$f":"D257*F$23/1000000-F$32/1000","v":7.6173642321739479},{"$f":"IF(B257>F$48-5,0,IF(C257 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B257,1)=F$48-5,IF(E257-(E256-E257)*60<1,1,0),IF(E257-(E256-E257)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B257,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I256)<($F$40-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},{"$f":"I257/(1+$F$38)^B257","v":0},{"$f":"IF(B257<F$48,E257/((1+$F$38)^B257),0)","v":2.5513320404267494},{"$f":"IF(B257<F$48,($F$33/1000)/((1+$F$38)^B257),0)","v":3.3493633265566127},{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},null,195.54313210654789,163.61646240898406,0.28722576209886685,17.418612550459954,0.97911908064317321,-9.5048616771380004E-2,0.72170167874974767,null,16.166666666666707,null,0,7.6173642321739479,null,7.6173642321739479,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":96.06453970927025},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG257=8,$AH257,0)","v":0}]
[null,16.250000000000039,92.194756148622631,-0.48296478198946829,7.6011337907739147,0,0,0,{"$f":"IF(SUM(I$63:I257)<($F$40-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,2.5315819435379461,3.3305320143301822,16.250000000000039,{"$f":"IF(B258<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},null,195.47395721656559,163.54693744532989,0.287119717943638,17.403170105972492,0.97901576104242416,-9.4716008111899369E-2,0.71917618983609777,null,16.250000000000039,null,0,7.6011337907739147,null,7.6011337907739147,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":96.044795915593468},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,92.156341666894036,-0.48083129778178524,7.5848466396028069,0,0,0,{"$f":"IF(SUM(I$63:I258)<($F$40-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,2.5119544997500514,3.3118065784407134,16.333333333333371,{"$f":"IF(B259<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},null,195.40481114945413,163.47744217385673,0.28701370780503921,17.38774000518471,0.97891248449150881,-9.4381283527352797E-2,0.71663463475837241,null,16.333333333333371,null,0,7.5848466396028069,null,7.5848466396028069,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":96.025057569153375},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,92.117943191199501,-0.47869034496113511,7.5685024725756644,0,0,0,{"$f":"IF(SUM(I$63:I259)<($F$40-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,2.4924489589773442,3.293186423613772,16.416666666666703,{"$f":"IF(B260<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},null,195.33569389320397,163.40797658104864,0.28690773167448214,17.372322238960734,0.9788092509724895,-9.4044430265535481E-2,0.71407691668941164,null,16.416666666666703,null,0,7.5685024725756644,null,7.5685024725756644,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":96.005324668254616},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,92.079560714869842,-0.4765418832535292,7.5521009822383558,0,0,0,{"$f":"IF(SUM(I$63:I260)<($F$40-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,2.4730645757828409,3.274670957921769,16.500000000000036,{"$f":"IF(B261<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},null,195.26660543581059,163.33854065339693,0.2868017895433802,17.356916798171014,0.97870606046743658,-9.3705435501982765E-2,0.7115029382533884,null,16.500000000000036,null,0,7.5521009822383558,null,7.5521009822383558,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":95.985597211202418},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,92.041194231238649,-0.47438587220490286,7.5356418597620323,0,0,0,{"$f":"IF(SUM(I$63:I261)<($F$40-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,2.4538006093492672,3.2562595927651419,16.583333333333368,{"$f":"IF(B262<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},null,195.19754576527444,163.26913437740018,0.28669588140314828,17.341523673692535,0.97860291295842738,-9.3364286339585656E-2,0.70891260152288904,null,16.583333333333368,null,0,7.5356418597620323,null,7.5356418597620323,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":95.965875196302605},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,92.002843733642308,-0.4722222711804131,7.519124794937774,0,0,0,{"$f":"IF(SUM(I$63:I262)<($F$40-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,2.4346563234502825,3.2379517428536455,16.6666666666667,{"$f":"IF(B263<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},null,195.12851486960102,163.1997577395644,0.286590007245203,17.32614285640885,0.97849980842754702,-9.3020969808210507E-2,0.7063058080160256,null,16.6666666666667,null,0,7.519124794937774,null,7.519124794937774,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":95.946158621861514},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,91.964509215419966,-0.47005103936370241,7.5025494761709712,0,0,0,{"$f":"IF(SUM(I$63:I263)<($F$40-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,2.4156309864218,3.2197468261877433,16.750000000000032,{"$f":"IF(B264<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},null,195.0595127368008,163.13041072640269,0.28648416706096247,17.310774337209807,0.97839674685688771,-9.2675472864312006E-2,0.70368245869349721,null,16.750000000000032,null,0,7.5025494761709712,null,7.5025494761709712,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":95.926447486186063},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,91.926190669913552,-0.46787213575620268,7.4859155904760017,0,0,0,{"$f":"IF(SUM(I$63:I264)<($F$40-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,2.3967238711335912,3.2016442640401088,16.833333333333364,{"$f":"IF(B265<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},null,194.99053935488925,163.06109332443552,0.2863783608418462,17.295418106991931,0.97829372822854965,-9.2327782390549451E-2,0.70104245395567677,null,16.833333333333364,null,0,7.4859155904760017,null,7.4859155904760017,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":95.906741787583741},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,91.887888090467754,-0.46568551917638434,7.469222823470508,0,0,0,{"$f":"IF(SUM(I$63:I265)<($F$40-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,2.3779342549609415,3.1836434809372247,16.916666666666696,{"$f":"IF(B266<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},null,194.92159471188683,162.99180552019052,0.28627258857927551,17.280074156657989,0.97819075252464005,-9.1977885195394946E-2,0.69838569363963532,null,16.916666666666696,null,0,7.469222823470508,null,7.469222823470508,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":95.887041524362573},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,91.849601470430059,-0.46349114825904991,7.4524708593699982,0,0,0,{"$f":"IF(SUM(I$63:I266)<($F$40-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,2.3592614197565935,3.1657439046410922,17.000000000000028,{"$f":"IF(B267<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},null,194.85267879581897,162.92254730020269,0.28616685026467314,17.264742477117366,0.97808781972727366,-9.1625768012744829E-2,0.69571207701619231,null,17.000000000000028,null,0,7.4524708593699982,null,7.4524708593699982,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":95.867346694831198},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,91.811330803150724,-0.46128898145460279,7.4356593809822673,0,0,0,{"$f":"IF(SUM(I$63:I267)<($F$40-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,2.3407046518228154,3.1479449661310372,17.083333333333361,{"$f":"IF(B268<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},null,194.78379159471618,162.85331865101429,0.28606114588946341,17.249423059285931,0.97798492981857277,-9.1271417501527341E-2,0.69302150278693642,null,17.083333333333361,null,0,7.4356593809822673,null,7.4356593809822673,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":95.847657297298767},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,91.773076081982751,-0.45907897702831202,7.4187880697017841,0,0,0,{"$f":"IF(SUM(I$63:I268)<($F$40-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,2.3222632418836353,3.1302460995856221,17.166666666666693,{"$f":"IF(B269<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},null,194.71493309661381,162.78411955917466,0.28595547544507216,17.234115894085832,0.97788208278066724,-9.0914820245308572E-2,0.69031386908123338,null,17.166666666666693,null,0,7.4187880697017841,null,7.4187880697017841,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":95.827973330075011},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,91.734837300281924,-0.45686109305958411,7.4018566055041282,0,0,0,{"$f":"IF(SUM(I$63:I269)<($F$40-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,2.3039364850572759,3.1126467423646589,17.250000000000025,{"$f":"IF(B270<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},null,194.64610328955231,162.71495001124049,0.28584983892292692,17.218820972445741,0.97777927859569436,-9.0555962751895897E-2,0.68758907345321496,null,17.250000000000025,null,0,7.4018566055041282,null,7.4018566055041282,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":95.808294791470246},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,91.696614451406816,-0.45463528744121739,7.3848646669403024,0,0,0,{"$f":"IF(SUM(I$63:I270)<($F$40-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,2.28572368082872,3.0951463349913233,17.333333333333357,{"$f":"IF(B271<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},null,194.57730216157714,162.6458099937758,0.28574423631445678,17.203538285300823,0.97767651724579829,-9.0194831452938065E-2,0.6848470128787425,null,17.333333333333357,null,0,7.3848646669403024,null,7.3848646669403024,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":95.788621679795298},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,91.65840752871874,-0.45240151787868693,7.3678119311312731,0,0,0,{"$f":"IF(SUM(I$63:I271)<($F$40-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,2.2676241330225326,3.0777443211343689,17.416666666666689,{"$f":"IF(B272<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},null,194.50852970073859,162.57669949335167,0.28563866761109213,17.188267823592653,0.97757379871313144,-8.9831412703530081E-2,0.68208758375240675,null,17.416666666666689,null,0,7.3678119311312731,null,7.3678119311312731,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":95.768953993361592},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,91.620216525581782,-0.45015974188938357,7.3506980737621594,0,0,0,{"$f":"IF(SUM(I$63:I272)<($F$40-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,2.2496371497757437,3.0604401475904415,17.500000000000021,{"$f":"IF(B273<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},null,194.43978589509206,162.50761849654646,0.28553313280426518,17.173009578269202,0.97747112297985328,-8.9465692781807271E-2,0.67931068188444543,null,17.500000000000021,null,0,7.3506980737621594,null,7.3506980737621594,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":95.749291730481119},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,91.582041435362797,-0.44790991680187786,7.3335227690766125,0,0,0,{"$f":"IF(SUM(I$63:I273)<($F$40-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,2.2317620435109657,3.0432332642664912,17.583333333333353,{"$f":"IF(B274<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},null,194.37107073269789,162.4385669899458,0.28542763188540965,17.157763540284861,0.97736849002813064,-8.9097657888542542E-2,0.67651620249768585,null,17.583333333333353,null,0,7.3335227690766125,null,7.3335227690766125,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":95.729634889466411},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,91.543882251431398,-0.44565199975517816,7.3162856898711572,0,0,0,{"$f":"IF(SUM(I$63:I274)<($F$40-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,2.2139981309096752,3.0261231241622886,17.666666666666686,{"$f":"IF(B275<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},null,194.30238420162138,162.36954496014243,0.28532216484596074,17.142529700600434,0.9772658998401379,-8.8727294146741256E-2,0.67370404022446784,null,17.666666666666686,null,0,7.3162856898711572,null,7.3162856898711572,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":95.709983468630554},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,91.505738967159971,-0.44338594769797768,7.2989865074894382,0,0,0,{"$f":"IF(SUM(I$63:I275)<($F$40-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,2.196344732885636,3.0091091833530346,17.750000000000018,{"$f":"IF(B276<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},null,194.2337262899328,162.30055239373635,0.28521673167735517,17.127308050183188,0.97716335239805652,-8.8354587601232076E-2,0.67087408910353807,null,17.750000000000018,null,0,7.2989865074894382,null,7.2989865074894382,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":95.690337466287247},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,91.467611575923655,-0.44111171738792826,7.2816248918166799,0,0,0,{"$f":"IF(SUM(I$63:I276)<($F$40-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,2.1788011745585583,2.9921909009720671,17.83333333333335,{"$f":"IF(B277<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},null,194.16509698570744,162.23158927733482,0.28511133237103137,17.112098580006801,0.97706084768407642,-8.7979524218262231E-2,0.66802624257697607,null,17.83333333333335,null,0,7.2816248918166799,null,7.2816248918166799,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":95.670696880750668},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,91.429500071100364,-0.43882926539084249,7.2642005112735939,0,0,0,{"$f":"IF(SUM(I$63:I277)<($F$40-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,2.1613667852277625,2.975367739193671,17.916666666666682,{"$f":"IF(B278<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},null,194.09649627702552,162.1626555975522,0.28500596691842928,17.096901281051245,0.97695838568039362,-8.7602089885077353E-2,0.66516039348700451,null,17.916666666666682,null,0,7.2642005112735939,null,7.2642005112735939,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":95.651061710335611},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,91.391404446070737,-0.43653854807998771,7.2467130328109874,0,0,0,{"$f":"IF(SUM(I$63:I278)<($F$40-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,2.1440408983462218,2.9586391632159774,18.000000000000014,{"$f":"IF(B279<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},null,194.0279241519722,162.09375134101009,0.28490063531099008,17.08171614430313,0.97685596636921235,-8.7222270409515731E-2,0.66227643407290793,null,18.000000000000014,null,0,7.2467130328109874,null,7.2467130328109874,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":95.631431953357435},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,91.353324694218216,-0.43423952163529717,7.2291621219037463,0,0,0,{"$f":"IF(SUM(I$63:I279)<($F$40-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,2.1268228514945875,2.9420046412439631,18.083333333333346,{"$f":"IF(B280<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},null,193.95938059863764,162.02487649433726,0.28479533754015696,17.066543160755188,0.97675358973274407,-8.6840051519588957E-2,0.65937425596784927,null,18.083333333333346,null,0,7.2291621219037463,null,7.2291621219037463,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":95.611807608132011},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,91.315260808928969,-0.43193214204263097,7.2115474425451875,0,0,0,{"$f":"IF(SUM(I$63:I280)<($F$40-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,2.1097119863554918,2.9254636444725466,18.166666666666679,{"$f":"IF(B281<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},null,193.890865605117,161.95603104416969,0.2846900735973743,17.051382321406777,0.97665125575320777,-8.6455418863065875E-2,0.65645375019570984,null,18.166666666666679,null,0,7.2115474425451875,null,7.2115474425451875,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":95.592188672975837},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,91.277212783591921,-0.42961636509299156,7.1938686572410742,0,0,0,{"$f":"IF(SUM(I$63:I281)<($F$40-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,2.0927076486879139,2.9090156470697779,18.250000000000011,{"$f":"IF(B282<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},null,193.82237915951032,161.88721497715048,0.2845848434740883,17.03623361726342,0.97654896441282946,-8.6068358007050677E-2,0.65351480716788668,null,18.250000000000011,null,0,7.1938686572410742,null,7.1938686572410742,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":95.572575146205921},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,91.239180611598755,-0.42729214638178475,7.1761254270039698,0,0,0,{"$f":"IF(SUM(I$63:I282)<($F$40-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,2.0758091883018137,2.8926601261601186,18.333333333333343,{"$f":"IF(B283<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},null,193.75392124992263,161.81842827992986,0.28447964716174656,17.021097039337093,0.976446715693843,-8.5678854437564997E-2,0.65055731668011896,null,18.333333333333343,null,0,7.1761254270039698,null,7.1761254270039698,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":95.552967026139825},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,91.201164286343925,-0.42495944130804197,7.1583174113473085,0,0,0,{"$f":"IF(SUM(I$63:I283)<($F$40-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,2.0590159590328487,2.8763965618078249,18.416666666666675,{"$f":"IF(B284<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},null,193.68549186446393,161.74967093916538,0.28437448465179815,17.005972578646308,0.97634450957848951,-8.5286893559121543E-2,0.64758116790925069,null,18.416666666666675,null,0,7.1583174113473085,null,7.1583174113473085,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":95.533364311095696},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,91.163163801224613,-0.42261820507364328,7.1404442682794524,0,0,0,{"$f":"IF(SUM(I$63:I284)<($F$40-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,2.0423273187172439,2.8602244370004151,18.500000000000007,{"$f":"IF(B285<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},null,193.61709099124917,161.68094294152161,0.2842693559356938,16.990860226215744,0.97624234604901727,-8.4892460694298774E-2,0.64458624941000142,null,18.500000000000007,null,0,7.1404442682794524,null,7.1404442682794524,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":95.513766999392246},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,91.125179149640772,-0.42026839268256483,7.1225056542979592,0,0,0,{"$f":"IF(SUM(I$63:I285)<($F$40-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,2.0257426291668912,2.8441432376322373,18.583333333333339,{"$f":"IF(B286<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},null,193.54871861839825,161.61224427367034,0.28416426100488568,16.97575997307662,0.97614022508768239,-8.4495541083315223E-2,0.64157244911173361,null,18.583333333333339,null,0,7.1225056542979592,null,7.1225056542979592,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":95.494175089348701},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,91.087210324995098,-0.4179099589400917,7.1045012243835615,0,0,0,{"$f":"IF(SUM(I$63:I286)<($F$40-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,2.0092612561445238,2.8281524524881227,18.666666666666671,{"$f":"IF(B287<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},null,193.48037473403605,161.5435749222905,0.2840591998508275,16.960671810266462,0.97603814667674826,-8.4096119883598205E-2,0.63853965431517845,null,18.666666666666671,null,0,7.1045012243835615,null,7.1045012243835615,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":95.474588579284912},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,91.049257320693016,-0.41554285845202704,7.086430631994137,0,0,0,{"$f":"IF(SUM(I$63:I287)<($F$40-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,1.9928825693390488,2.8122515732271376,18.750000000000004,{"$f":"IF(B288<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},null,193.41205932629228,161.47493487406805,0.28395417246497467,16.945595728828948,0.97593611079848508,-8.3694182169349943E-2,0.63548775168914096,null,18.750000000000004,null,0,7.086430631994137,null,7.086430631994137,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":95.455007467521241},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,91.011320130142735,-0.4131670456239574,7.0682935290590976,0,0,0,{"$f":"IF(SUM(I$63:I288)<($F$40-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,1.9766059423411582,2.7964400943664205,18.833333333333336,{"$f":"IF(B289<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},null,193.3437723833018,161.40632411569632,0.28384917883878413,16.930531719814397,0.97583411743517146,-8.3289712931120238E-2,0.63241662726725556,null,18.833333333333336,null,0,7.0682935290590976,null,7.0682935290590976,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":95.435431752378605},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,90.97339874675518,-0.41078247466042106,7.0500895659730389,0,0,0,{"$f":"IF(SUM(I$63:I289)<($F$40-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,1.9604307526188889,2.7807175132651158,18.916666666666668,{"$f":"IF(B290<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},null,193.27551389320419,161.33774263387551,0.28374421896371393,16.915479774279376,0.97573216656909234,-8.2882697075362388E-2,0.62932616644461414,null,18.916666666666668,null,0,7.0500895659730389,null,7.0500895659730389,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":95.415861432178502},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,90.935493163944031,-0.40838909956415814,7.0318183915900159,0,0,0,{"$f":"IF(SUM(I$63:I290)<($F$40-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,1.9443563814935179,2.765083330108395,19,{"$f":"IF(B291<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},null,193.20728384414411,161.26919041531309,0.28363929283122413,16.900439883286765,0.97563025818254068,-8.2473119424001762E-2,0.62621625397449021,null,19,null,0,7.0318183915900159,null,7.0318183915900159,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":95.396296505242972},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,90.897603375125726,-0.40598687413531637,7.0134796532174839,0,0,0,{"$f":"IF(SUM(I$63:I291)<($F$40-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,1.9283822141155098,2.7495370478915566,19.083333333333332,{"$f":"IF(B292<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},null,193.13908222427116,161.20066744672368,0.28353440043277633,16.885412037905738,0.97552839225781696,-8.2060964713994142E-2,0.62308677396498546,null,19.083333333333332,null,0,7.0134796532174839,null,7.0134796532174839,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":95.376736969894637},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,90.859729373719432,-0.40357575197065204,6.9950729966101939,0,0,0,{"$f":"IF(SUM(I$63:I292)<($F$40-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,1.9125076394406331,2.7340781724042515,19.166666666666664,{"$f":"IF(B293<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},null,193.07090902173985,161.13217371482892,0.28342954175983326,16.870396229211934,0.97542656877722855,-8.1646217596880816E-2,0.61993760987565139,null,19.166666666666664,null,0,6.9950729966101939,null,6.9950729966101939,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":95.357182824456643},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,90.821871153147057,-0.40115568646274447,6.976598065964196,0,0,0,{"$f":"IF(SUM(I$63:I293)<($F$40-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,1.8967320502062255,2.7187062122147476,19.249999999999996,{"$f":"IF(B294<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},null,193.00276422470955,161.0637092063576,0.2833247168038594,16.85539244828729,0.97532478772309017,-8.1228862638346236E-2,0.61676864451413094,null,19.249999999999996,null,0,6.976598065964196,null,6.976598065964196,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":95.337634067252722},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,90.784028706833254,-0.39872663079921067,6.9580545039108461,0,0,0,{"$f":"IF(SUM(I$63:I294)<($F$40-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,1.8810548429076399,2.7034206786543189,19.333333333333329,{"$f":"IF(B295<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},null,192.93464782134473,160.99527390804562,0.28321992555632092,16.840400686219937,0.97522304907772439,-8.0808884317773833E-2,0.61357976003278547,null,19.333333333333329,null,0,6.9580545039108461,null,6.9580545039108461,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":95.318090696607143},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,90.746202028205417,-0.39628853796190033,6.93944195151066,0,0,0,{"$f":"IF(SUM(I$63:I295)<($F$40-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,1.8654754177747908,2.6882210858017075,19.416666666666661,{"$f":"IF(B296<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},null,192.86655979981461,160.92686780663595,0.28311516800868519,16.825420934104486,0.97512135282346091,-8.0386267027794445E-2,0.61037083792526636,null,19.416666666666661,null,0,6.93944195151066,null,6.93944195151066,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":95.298552710844731},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,90.708391110693668,-0.39384136072609732,6.9207600482472156,0,0,0,{"$f":"IF(SUM(I$63:I296)<($F$40-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,1.8499931787488666,2.6731069504676799,19.499999999999993,{"$f":"IF(B297<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},null,192.79850014829347,160.85849088887875,0.28301044415242138,16.81045318304183,0.97501969894263674,-7.9960995073836694E-2,0.60714175902310075,null,19.499999999999993,null,0,6.9207600482472156,null,6.9207600482472156,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":95.279020108290894},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,90.670595947730888,-0.39138505165971782,6.9020084320210362,0,0,0,{"$f":"IF(SUM(I$63:I297)<($F$40-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,1.8346075334591894,2.6580777921796632,19.583333333333325,{"$f":"IF(B298<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},null,192.73046885496046,160.7901431415311,0.28290575397900009,16.795497424139043,0.97491808741759634,-7.9533052673674609E-2,0.60389240349225648,null,19.583333333333325,null,0,6.9020084320210362,null,6.9020084320210362,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":95.259492887271563},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,90.63281653275267,-0.38891956312250503,6.8831867391434365,0,0,0,{"$f":"IF(SUM(I$63:I298)<($F$40-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,1.8193178932002103,2.6431331331664718,19.666666666666657,{"$f":"IF(B299<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},null,192.66246590799966,160.72182455135729,0.28280109747989324,16.780553648509709,0.97481651823069115,-7.9102423956970883E-2,0.60062265082967481,null,19.666666666666657,null,0,6.8831867391434365,null,6.8831867391434365,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":95.239971046113268},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,90.595052859197367,-0.38644484726523698,6.8642946043304782,0,0,0,{"$f":"IF(SUM(I$63:I299)<($F$40-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,1.8041236729086871,2.6282724983431214,19.749999999999989,{"$f":"IF(B300<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},null,192.59449129560011,160.65353510512867,0.28269647464657477,16.765621847273522,0.97471499136428075,-7.8669092964824522E-2,0.59733237985983478,null,19.749999999999989,null,0,6.8642946043304782,null,6.8642946043304782,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":95.220454583143024},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,90.557304920506041,-0.3839608560288949,6.8453316606966244,0,0,0,{"$f":"IF(SUM(I$63:I300)<($F$40-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,1.7890242911409282,2.6134954152957222,19.833333333333321,{"$f":"IF(B301<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},null,192.52654500595574,160.58527478962367,0.2825918854705195,16.750702011556697,0.97461350680073122,-7.8233043649305126E-2,0.59402146873121764,null,19.833333333333321,null,0,6.8453316606966244,null,6.8453316606966244,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":95.200943496688481},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,90.519572710122503,-0.38146754114386533,6.8262975397486407,0,0,0,{"$f":"IF(SUM(I$63:I301)<($F$40-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,1.7740191700502461,2.5988014142664655,19.916666666666654,{"$f":"IF(B302<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},null,192.45862702726538,160.51704359162773,0.28248732994320436,16.735794132491478,0.97451206452241645,-7.7794259872996513E-2,0.59068979491284146,null,19.916666666666654,null,0,6.8262975397486407,null,6.8262975397486407,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":95.18143778507779},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I302)<($F$40-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B303<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B303),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,19.999999999999986,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":95.161937446639683},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I303)<($F$40-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B304<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B304),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":95.142598268023363},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I304)<($F$40-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B305<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B305),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":95.123418259601436},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I305)<($F$40-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B306<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B306),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":95.104395464363293},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I306)<($F$40-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B307<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B307),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":95.085527957249525},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I307)<($F$40-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B308<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B308),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":95.066813844502548},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I308)<($F$40-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B309<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B309),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":95.048251263032881},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I309)<($F$40-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B310<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B310),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":95.029838379800864},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I310)<($F$40-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B311<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B311),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":95.01157339121329},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I311)<($F$40-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B312<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B312),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":94.993454522534407},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I312)<($F$40-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B313<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B313),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":94.975480027311136},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I313)<($F$40-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B314<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B314),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":94.957648186811852},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I314)<($F$40-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B315<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B315),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":94.939957309478586},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I315)<($F$40-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B316<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B316),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":94.922405730392029},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I316)<($F$40-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B317<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B317),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":94.90499181074928},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I317)<($F$40-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B318<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B318),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":94.887713937353752},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I318)<($F$40-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B319<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B319),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":160.4488414979333},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.28238280805610738},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":16.720898201216514},0.97441066451171754,{"$f":"(1.1-0.1*U319^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":94.870570522116935},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},{"$f":"IF((F319+G319)=0,0,B319)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I319)<($F$40-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B320<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B320),0)","v":0},null,{"$f":"C320*1.8+32-F$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,16.720898201216514,{"$f":"((Q320+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V320/V$59","v":0.58733723519072412},null,{"$f":"B320","v":20},null,{"$f":"IF(AA319>0,AA319,IF(K320=0,0,B320))","v":0},{"$f":"IF(AA319>0,AB319,E320)","v":6.80719187137937},null,{"$f":"IF(B320<=AD$59,E320,AD319)","v":6.80719187137937},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":94.853560001571893},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},0,{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},0]
[null,{"$f":"IF(ROUND(B320,1)=F$48,F$48,IF(B320<$F$48,B320+1/12,B320))","v":20},{"$f":"IF(B320<F$48,IF(I320<1,C320*(1-$F$22/12), $C$63),C320)","v":90.481856221493288},{"$f":"V321*T321/3.413","v":-0.37896485412912378},{"$f":"D321*F$23/1000000-F$32/1000","v":6.80719187137937},{"$f":"IF(B321>F$48-5,0,IF(C321 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B321,1)=F$48-5,IF(E321-(E320-E321)*60<1,1,0),IF(E321-(E320-E321)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B321,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I320)<($F$40-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},{"$f":"I321/(1+$F$38)^B321","v":0},{"$f":"IF(B321<F$48,E321/((1+$F$38)^B321),0)","v":0},{"$f":"IF(B321<F$48,($F$33/1000)/((1+$F$38)^B321),0)","v":0},{"$f":"IF(J321<1, B321,N320)","v":20},{"$f":"IF(B321<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B321),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":94.836680836397832},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG321=8,$AH321,0)","v":0}]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I321)<($F$40-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B322<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B322),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":94.819931510955897},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I322)<($F$40-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B323<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B323),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":94.803310532835354},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I323)<($F$40-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B324<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B324),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":94.786816432410376},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I324)<($F$40-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B325<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B325),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":94.770447762406889},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I325)<($F$40-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B326<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B326),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":94.754203097479191},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I326)<($F$40-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B327<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B327),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":94.73808103379622},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I327)<($F$40-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B328<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B328),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":94.722080188637193},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I328)<($F$40-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B329<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B329),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":94.706199199996206},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I329)<($F$40-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B330<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B330),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":94.690436726195813},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I330)<($F$40-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B331<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B331),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":94.674791445509186},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I331)<($F$40-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B332<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B332),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":94.659262055790606},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I332)<($F$40-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B333<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B333),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":94.643847274114236},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I333)<($F$40-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B334<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B334),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":94.628545836420784},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I334)<($F$40-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B335<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B335),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":94.613356497171964},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I335)<($F$40-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B336<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B336),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":94.598278029012548},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I336)<($F$40-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B337<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B337),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":94.583309222439752},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I337)<($F$40-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B338<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B338),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":94.568448885479796},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I338)<($F$40-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B339<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B339),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":94.553695843371543},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I339)<($F$40-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B340<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B340),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":94.539048938256869},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I340)<($F$40-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B341<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B341),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":94.524507028877792},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I341)<($F$40-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B342<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B342),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":94.51006899027999},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I342)<($F$40-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B343<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B343),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":94.495733713522739},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I343)<($F$40-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B344<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B344),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":94.481500105394986},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I344)<($F$40-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B345<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B345),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":94.467367088137379},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I345)<($F$40-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B346<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B346),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":94.453333599170321},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I346)<($F$40-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B347<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B347),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":94.439398590827594},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I347)<($F$40-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B348<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B348),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":94.42556103009565},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I348)<($F$40-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B349<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B349),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":94.41181989835836},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I349)<($F$40-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B350<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B350),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":94.398174191147021},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I350)<($F$40-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B351<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B351),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":94.384622917895626},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I351)<($F$40-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B352<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B352),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":94.371165101701138},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I352)<($F$40-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B353<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B353),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":94.357799779088737},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I353)<($F$40-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B354<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B354),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":94.344525999781908},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I354)<($F$40-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B355<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B355),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":94.331342826477169},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I355)<($F$40-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B356<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B356),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":94.318249334623474},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I356)<($F$40-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B357<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B357),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":94.305244612206081},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I357)<($F$40-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B358<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B358),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":94.292327759534757},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I358)<($F$40-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B359<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B359),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":94.279497889036307},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I359)<($F$40-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B360<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B360),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":94.266754125051264},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I360)<($F$40-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B361<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B361),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":94.254095603634681},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I361)<($F$40-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B362<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B362),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":94.241521472360873},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I362)<($F$40-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B363<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B363),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":94.22903089013208},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$40-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B364<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B364),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":94.216623026990888},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$40-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B365<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B365),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":94.204297063936437},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$40-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B366<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B366),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":94.1920521927442},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$40-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B367<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B367),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":94.179887615789269},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$40-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B368<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B368),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":94.167802545873272},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$40-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B369<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B369),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":94.155796206054447},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$40-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B370<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B370),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":94.143867829481195},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$40-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B371<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B371),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":94.13201665922881},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$40-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B372<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B372),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":94.120241948139338},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$40-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B373<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B373),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":94.108542958664586},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$40-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B374<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B374),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":94.096918962712124},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$40-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B375<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B375),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":94.085369241494163},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$40-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B376<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B376),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":94.07389308537951},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$40-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B377<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B377),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":94.062489793748128},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$40-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B378<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B378),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":94.051158674848594},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$40-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B379<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B379),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":94.039899045658188},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$40-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B380<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B380),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":94.02871023174572},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$40-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B381<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B381),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":94.017591567136776},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$40-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B382<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B382),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":94.00654239418165},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$40-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B383<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B383),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":160.4488414979333},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.28238280805610738},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":16.720898201216514},0.97441066451171754,{"$f":"(1.1-0.1*U383^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":93.995562063425609},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},{"$f":"IF((F383+G383)=0,0,B383)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I383)<($F$40-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B384<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B384),0)","v":0},null,{"$f":"C384*1.8+32-F$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,16.720898201216514,{"$f":"((Q384+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V384/V$59","v":0.58733723519072412},null,{"$f":"B384","v":20},null,{"$f":"IF(AA383>0,AA383,IF(K384=0,0,B384))","v":0},{"$f":"IF(AA383>0,AB383,E384)","v":6.80719187137937},null,{"$f":"IF(B384<=AD$59,E384,AD383)","v":6.80719187137937},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":93.98464993348172},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},0,{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},0]
[null,{"$f":"IF(ROUND(B384,1)=F$48,F$48,IF(B384<$F$48,B384+1/12,B384))","v":20},{"$f":"IF(B384<F$48,IF(I384<1,C384*(1-$F$22/12), $C$63),C384)","v":90.481856221493288},{"$f":"V385*T385/3.413","v":-0.37896485412912378},{"$f":"D385*F$23/1000000-F$32/1000","v":6.80719187137937},{"$f":"IF(B385>F$48-5,0,IF(C385 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B385,1)=F$48-5,IF(E385-(E384-E385)*60<1,1,0),IF(E385-(E384-E385)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B385,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I384)<($F$40-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},{"$f":"I385/(1+$F$38)^B385","v":0},{"$f":"IF(B385<F$48,E385/((1+$F$38)^B385),0)","v":0},{"$f":"IF(B385<F$48,($F$33/1000)/((1+$F$38)^B385),0)","v":0},{"$f":"IF(J385<1, B385,N384)","v":20},{"$f":"IF(B385<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B385),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":93.973805370905907},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG385=8,$AH385,0)","v":0}]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$40-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B386<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B386),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":93.963027750074374},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$40-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B387<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B387),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":93.952316453063361},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$40-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B388<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B388),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":93.941670869530938},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$40-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B389<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B389),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":93.931090396601164},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$40-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B390<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B390),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":93.920574438750222},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$40-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B391<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B391),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":93.910122407694729},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$40-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B392<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B392),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":93.899733722281994},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$40-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B393<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B393),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":93.88940780838233},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$40-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B394<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B394),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":93.879144098783271},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$40-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B395<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B395),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":93.868942033085702},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$40-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B396<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B396),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":93.858801057601895},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$40-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B397<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B397),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":93.848720625255297},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$40-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B398<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B398),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":93.83870019548219},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$40-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B399<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B399),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":93.828739234135043},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$40-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B400<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B400),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":93.818837213387582},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$40-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B401<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B401),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":93.808993611641583},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$40-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B402<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B402),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":93.799207913435268},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$40-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B403<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B403),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":93.789479609353322},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$40-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B404<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B404),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":93.779808195938529},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$40-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B405<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B405),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":93.770193175604874},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$40-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B406<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B406),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":93.76063405655222},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$40-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B407<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B407),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":93.75113035268248},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$40-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B408<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B408),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":93.741681583517192},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$40-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B409<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B409),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":93.732287274116544},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$40-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B410<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B410),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":93.722946954999813},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$40-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B411<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B411),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":93.713660162067129},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$40-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B412<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B412),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":93.704426436522652},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$40-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B413<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B413),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":93.695245324798918},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$40-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B414<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B414),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":93.686116378482708},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$40-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B415<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B415),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":93.677039154241939},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$40-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B416<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B416),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":93.668013213753952},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$40-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B417<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B417),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":93.659038123634915},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$40-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B418<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B418),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":93.650113455370459},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$40-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B419<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B419),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":93.641238785247566},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$40-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B420<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B420),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":93.632413694287351},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$40-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B421<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B421),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":93.623637768179293},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$40-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B422<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B422),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":93.61491059721628},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$40-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B423<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B423),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":93.606231776230885},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$40-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B424<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B424),0)","v":0},null,{"$f":"C424*1.8+32-F$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":16.720898201216514},{"$f":"((Q424+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V424/V$59","v":0.58733723519072412},null,{"$f":"B424","v":20},null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":93.597600904532726},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$40-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B425<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B425),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":93.589017585846662},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$40-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B426<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B426),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":93.580481428252284},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$40-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B427<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B427),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":93.571992044124173},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$40-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B428<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B428),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":93.563549050073277},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$40-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B429<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B429),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":93.555152066889136},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$40-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B430<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B430),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":93.546800719483159},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$40-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B431<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B431),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":93.53849463683278},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$40-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B432<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B432),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":93.530233451926463},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$40-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B433<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B433),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":93.522016801709654},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$40-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B434<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B434),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":93.513844327031663},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$40-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B435<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B435),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":93.505715672593212},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$40-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B436<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B436),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":93.49763048689509},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$40-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B437<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B437),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":93.489588422187353},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$40-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B438<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B438),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":93.481589134419551},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$40-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B439<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B439),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":93.473632283191634},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$40-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B440<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B440),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":93.46571753170565},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$40-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B441<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B441),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":93.457844546718277},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$40-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B442<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B442),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":93.450012998494003},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$40-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B443<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B443),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":93.442222560759092},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$40-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B444<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B444),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":93.434472910656311},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$40-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B445<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B445),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":93.426763728700266},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$40-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B446<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B446),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":93.419094698733588},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$40-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B447<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B447),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q447^6+S$9*$Q447^5+T$9*$Q447^4+U$9*$Q447^3+V$9*$Q447^2+W$9*$Q447+X$9","v":160.4488414979333},{"$f":"R$10*$Q447^6+S$10*$Q447^5+T$10*$Q447^4+U$10*$Q447^3+V$10*$Q447^2+W$10*$Q447+X$10","v":0.28238280805610738},16.720898201216514,0.97441066451171754,{"$f":"(1.1-0.1*U447^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":93.411465507883605},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},{"$f":"IF((F447+G447)=0,0,B447)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I447)<($F$40-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B448<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B448),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,{"$f":"IF(AA447>0,AA447,IF(K448=0,0,B448))","v":0},{"$f":"IF(AA447>0,AB447,E448)","v":6.80719187137937},null,{"$f":"IF(B448<=AD$59,E448,AD447)","v":6.80719187137937},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":93.403875846519895},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},0,{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},0]
[null,{"$f":"IF(ROUND(B448,1)=F$48,F$48,IF(B448<$F$48,B448+1/12,B448))","v":20},{"$f":"IF(B448<F$48,IF(I448<1,C448*(1-$F$22/12), $C$63),C448)","v":90.481856221493288},{"$f":"V449*T449/3.413","v":-0.37896485412912378},{"$f":"D449*F$23/1000000-F$32/1000","v":6.80719187137937},{"$f":"IF(B449>F$48-5,0,IF(C449 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B449,1)=F$48-5,IF(E449-(E448-E449)*60<1,1,0),IF(E449-(E448-E449)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B449,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I448)<($F$40-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},{"$f":"I449/(1+$F$38)^B449","v":0},{"$f":"IF(B449<F$48,E449/((1+$F$38)^B449),0)","v":0},{"$f":"IF(B449<F$48,($F$33/1000)/((1+$F$38)^B449),0)","v":0},{"$f":"IF(J449<1, B449,N448)","v":20},{"$f":"IF(B449<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B449),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":93.396325408212334},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG449=8,$AH449,0)","v":0}]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$40-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B450<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B450),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":93.388813889689871},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$40-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B451<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B451),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":93.381340990799899},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$40-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B452<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B452),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":93.373906414468351},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$40-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B453<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B453),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":93.366509866660223},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$40-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B454<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B454),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":93.35915105634092},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$40-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B455<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B455),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":93.351829695437999},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$40-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B456<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B456),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":93.344545498803626},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$40-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B457<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B457),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":93.337298184177527},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$40-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B458<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B458),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":93.330087472150538},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$40-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B459<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B459),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":93.322913086128736},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$40-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B460<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B460),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":93.315774752297997},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$40-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B461<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B461),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":93.308672199589211},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$40-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B462<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B462),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":93.30160515964397},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$40-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B463<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B463),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":93.294573366780753},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$40-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B464<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B464),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":93.287576557961629},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$40-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B465<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B465),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":93.280614472759467},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$40-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B466<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B466),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":93.273686853325643},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$40-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B467<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B467),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":93.266793444358157},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$40-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B468<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B468),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":93.259933993070305},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$40-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B469<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B469),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":93.253108249159808},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$40-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B470<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B470),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":93.246315964778262},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$40-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B471<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B471),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":93.239556894501291},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$40-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B472<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B472),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":93.232830795298824},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$40-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B473<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B473),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":93.226137426506114},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$40-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B474<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B474),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":93.219476549794919},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$40-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B475<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B475),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":93.212847929145283},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$40-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B476<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B476),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":93.206251330817608},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$40-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B477<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B477),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":93.199686523325269},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$40-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B478<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B478),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":93.193153277407404},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$40-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B479<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B479),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":93.186651366002337},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$40-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B480<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B480),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":93.180180564221203},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$40-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B481<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B481),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":93.173740649322099},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$40-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B482<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B482),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":93.167331400684404},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$40-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B483<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B483),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":93.160952599783712},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$40-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B484<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B484),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":93.154604030166908},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$40-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B485<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B485),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":93.148285477427734},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$40-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B486<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B486),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":93.141996729182608},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$40-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B487<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B487),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":93.135737575046861},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$40-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B488<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B488),0)","v":0},null,{"$f":"C488*1.8+32-F$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":16.720898201216514},{"$f":"((Q488+460)/(F$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"V488/V$59","v":0.58733723519072412},null,{"$f":"B488","v":20},null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":93.129507806611286},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$40-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B489<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B489),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":93.123307217418983},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$40-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B490<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B490),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":93.117135602942511},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$40-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B491<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B491),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":93.110992760561516},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$40-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B492<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B492),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":93.104878489540425},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$40-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B493<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B493),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":93.098792591006671},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$40-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B494<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B494),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":93.092734867929096},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$40-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B495<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B495),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":93.086705125096685},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$40-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B496<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B496),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":93.080703169097603},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$40-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B497<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B497),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":93.074728808298502},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$40-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B498<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B498),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":93.068781852824188},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$40-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B499<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B499),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":93.062862114537381},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$40-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B500<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B500),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":93.056969407019011},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$40-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B501<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B501),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":93.051103545548571},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$40-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B502<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B502),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":93.04526434708481},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$40-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B503<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B503),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":93.039451630246731},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$40-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B504<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B504),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":93.033665215294803},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$40-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B505<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B505),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":93.027904924112406},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$40-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B506<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B506),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":93.022170580187591},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$40-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B507<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B507),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":93.016462008595013},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$40-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B508<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B508),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":93.010779035978189},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$40-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B509<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B509),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":93.00512149053192},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$40-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B510<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B510),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":92.999489201984957},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$40-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B511<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B511),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q511^6+S$9*$Q511^5+T$9*$Q511^4+U$9*$Q511^3+V$9*$Q511^2+W$9*$Q511+X$9","v":160.4488414979333},{"$f":"R$10*$Q511^6+S$10*$Q511^5+T$10*$Q511^4+U$10*$Q511^3+V$10*$Q511^2+W$10*$Q511+X$10","v":0.28238280805610738},16.720898201216514,0.97441066451171754,{"$f":"(1.1-0.1*U511^($R$24*($F$24+273)^4 +$S$24*($F$24+273)^3 + $T$24*($F$24+273)^2 + $U$24*($F$24+273) + $V$24))*V$59","v":-7.7352725408530915E-2},0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":92.993882001582975},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},{"$f":"IF((F511+G511)=0,0,B511)","v":0},0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I511)<($F$40-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B512<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B512),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,{"$f":"IF(AA511>0,AA511,IF(K512=0,0,B512))","v":0},{"$f":"IF(AA511>0,AB511,E512)","v":6.80719187137937},null,{"$f":"IF(B512<=AD$59,E512,AD511)","v":6.80719187137937},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":92.988299722071659},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},0,{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},0]
[null,{"$f":"IF(ROUND(B512,1)=F$48,F$48,IF(B512<$F$48,B512+1/12,B512))","v":20},{"$f":"IF(B512<F$48,IF(I512<1,C512*(1-$F$22/12), $C$63),C512)","v":90.481856221493288},{"$f":"V513*T513/3.413","v":-0.37896485412912378},{"$f":"D513*F$23/1000000-F$32/1000","v":6.80719187137937},{"$f":"IF(B513>F$48-5,0,IF(C513 <= $C$63- $F$35,1,0))","v":0},{"$f":"IF(ROUND(B513,1)=F$48-5,IF(E513-(E512-E513)*60<1,1,0),IF(E513-(E512-E513)<0,1,0))","v":0},{"$f":"IF(ROUND(F$48-B513,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I512)<($F$40-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},{"$f":"I513/(1+$F$38)^B513","v":0},{"$f":"IF(B513<F$48,E513/((1+$F$38)^B513),0)","v":0},{"$f":"IF(B513<F$48,($F$33/1000)/((1+$F$38)^B513),0)","v":0},{"$f":"IF(J513<1, B513,N512)","v":20},{"$f":"IF(B513<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B513),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":92.982742197680139},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($AG513=8,$AH513,0)","v":0}]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$40-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B514<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B514),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":92.977209264104502},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$40-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B515<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B515),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":92.971700758491679},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$40-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B516<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B516),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":92.966216519423398},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$40-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B517<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B517),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":92.960756386900471},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$40-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B518<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B518),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":92.955320202327215},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$40-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B519<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B519),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":92.949907808496064},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$40-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B520<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B520),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":92.944519049572477},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$40-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B521<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B521),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":92.93915377107993},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$40-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B522<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B522),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":92.933811819885179},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$40-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B523<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B523),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":92.928493044183668},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$40-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B524<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B524),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":92.923197293485217},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$40-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B525<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B525),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":92.917924418599696},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$40-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B526<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B526),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":92.912674271623175},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$40-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B527<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B527),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":92.907446705923974},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$40-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B528<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B528),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":92.902241576129057},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$40-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B529<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B529),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":92.897058738110559},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$40-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B530<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B530),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":92.891898048972493},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$40-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B531<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B531),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":92.88675936703757},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$40-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B532<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B532),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":92.881642551834275},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$40-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B533<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B533),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":92.876547464084084},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$40-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B534<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B534),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":92.871473965688764},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$40-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B535<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B535),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":92.866421919717951},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$40-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B536<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B536),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":92.861391190396802},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$40-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B537<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B537),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":92.856381643093854},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$40-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B538<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B538),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":92.851393144308972},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$40-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B539<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B539),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":92.846425561661562},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$40-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B540<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B540),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":92.841478763878783},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$40-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B541<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B541),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":92.836552620784033},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$40-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B542<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B542),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":92.831647003285511},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.80719187137937,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$40-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B543<F$48,(1/12)/(1+$F$38/12)^COUNT(B$64:B543),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,0.58733723519072412,null,20,null,0,6.80719187137937,null,6.80719187137937,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":92.826761783364944},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":1178.4319308098056},{"$f":"SUM(M63:M543)","v":1318.9862532045688},{"$f":"N543","v":20},{"$f":"SUM(O63:O543)","v":10.811242037567913}]
[]
[]
[]
[null,null,"P90%"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":-0.1317007006773756},null,null,null,null,null,null,null,{"$f":"H48","v":20}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":50},{"$f":"W12","v":18.110910990000001},{"$f":"X12","v":3.6074901572348994E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":6.8386604633246932},null,{"$f":"MIN(AD554:AD1034)","v":6.8386604633246932},{"$f":"MIN(AE554:AE1034)","v":92.826761783365001}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value",null,"T,F","h","s","ae","T/T,design","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":100},{"$f":"V554*T554/3.413","v":-0.79721273172787743},{"$f":"(D554*$H$23/1000-H$32)/1000","v":10.000120984959333},{"$f":"IF(C554 <= $C$554- $H$35,1,0)","v":0},{"$f":"IF(E554<=($H$30-$H$32-$H$37)/1000,1,0)*0","v":0},{"$f":"IF(H$48-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$38)^B554","v":0},{"$f":"E554/((1+$H$38)^B554)","v":10.000120984959333},{"$f":"($H$33/1000)/((1+$H$38)^B554)","v":10},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$38)^B554","v":8.3333333333333329E-2},null,{"$f":"C554*1.8+32-H$20","v":209.52339614904486},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":177.68309314722805},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.30845246514450986},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":20.659624735426007},{"$f":"((Q554+460)/(H$24*1.8+32+460))","v":1},{"$f":"(1.1-0.1*U554^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-0.1317007006773756},{"$f":"E554-E63","v":-1.2043079440360316E-6},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":10.000120984959333},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":10.000120984959333},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":92.841644020328914},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$48,H$48,IF(B554<$H$48,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$48,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":99.958333333333343},-0.7959528386962843,9.9905976800145915,{"$f":"IF(B555>H$48-5,0,IF(C555 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$48-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$40-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$48,E555/((1+$H$38)^B555),0)","v":9.9344269854980229},{"$f":"IF(B555<H$48,($H$33/1000)/((1+$H$38)^B555),0)","v":9.9437764422954054},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},null,{"$f":"C555*1.8+32-H$20","v":209.44839614904487},177.60754288656295,0.30833965728238144,20.641606484446385,{"$f":"((Q555+460)/(H$24*1.8+32+460))","v":0.99988798001618551},-0.13160734560642787,9.3592531751340857E-5,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":9.9905976800145915},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":9.9905976800145915},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":92.856378366732656},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,{"$f":"IF(ROUND(B555,1)=H$48,H$48,IF(B555<$H$48,B555+1/12,B555))","v":0.16666666666666666},{"$f":"IF(B555<H$48,IF(I555<1,C555*(1-$H$22/12), $C$63),C555)","v":99.916684027777791},{"$f":"V556*T556/3.413","v":-0.79469065531182048},{"$f":"(D556*$H$23/1000-H$32)/1000","v":9.9810570627042186},{"$f":"IF(B556>H$48-5,0,IF(C556 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B556,1)=H$48-5,IF(E556-(E555-E556)*60<1,1,0),IF(E556-(E555-E556)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B556,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I555)<($H$40-1),IF((F556+G556)*H556>0,1,0),0)","v":0},{"$f":"IF(OR(I556=1,J555 =1), 1,0)","v":0},{"$f":"I556/(1+$H$38)^B556","v":0},{"$f":"IF(B556<H$48,E556/((1+$H$38)^B556),0)","v":9.8691384652017557},{"$f":"IF(B556<H$48,($H$33/1000)/((1+$H$38)^B556),0)","v":9.8878689934349087},{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},null,209.37342739904489,177.53202508528719,0.30822688513465968,20.62360247850873,0.99977600670736444,-0.13151335754292356,1.885617021191166E-4,null,null,null,0,9.9810570627042186,null,9.9810570627042186,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":92.870965775123238},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,99.87505207609955,-0.79342616534744403,9.9714990103709198,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$40-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,9.8042529168645043,9.8322758761421234,0.25,{"$f":"IF(B557<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},null,209.29848988602404,177.45653972835746,0.30811414869242038,20.605612707121054,0.99966408005408858,-0.13141873240172985,2.8370442411329577E-4,null,null,null,0,9.9714990103709198,null,9.9714990103709198,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":92.885407190176807},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,99.833437471067853,-0.79215935249738212,9.9619233997622949,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$40-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,9.7397678488886612,9.7769953231331463,0.33333333333333331,{"$f":"IF(B558<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},null,209.22358359696699,177.38108680073913,0.30800144794674111,20.587637159799129,0.99955220003691836,-0.131323466072779,3.790219246155857E-4,null,null,null,0,9.9619233997622949,null,9.9619233997622949,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":92.89970354877947},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,99.791840205454918,-0.79089020037674718,9.9523301070279171,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$40-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,9.6756807851873425,9.722025577060375,0.41666666666666663,{"$f":"IF(B559<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},null,209.14870851886371,177.30566628740581,0.30788878288870181,20.569675826065861,0.99944036663642188,-0.13122755442092474,4.7451543645138372E-4,null,null,null,0,9.9523301070279171,null,9.9523301070279171,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":92.91385578010734},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,99.750260272035987,-0.78961869252120942,9.9427190077168817,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$40-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,9.6119892650878018,9.6673648904566356,0.49999999999999994,{"$f":"IF(B560<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},null,209.07386463870964,177.23027817333974,0.3077761535093837,20.551728695452027,0.99932857983317569,-0.13113099328579925,5.7018619843418605E-4,null,null,null,0,9.9427190077168817,null,9.9427190077168817,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":92.927864805705553},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,99.708697663589305,-0.78834481238661569,9.9330899767749106,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$40-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,9.5486908432350113,9.6130115256796387,0.58333333333333326,{"$f":"IF(B561<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},null,208.99905194350561,177.15492244353166,0.30766355979987037,20.533795757495739,0.99921683960776397,-0.13103377848166842,6.6603545537979869E-4,null,null,null,0,9.9330899767749106,null,9.9330899767749106,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":92.941731539566263},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,99.667152372896155,-0.78706854334864518,9.9234428885417465,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$40-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,9.4857830894961452,9.5589637548567428,0.66666666666666663,{"$f":"IF(B562<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},null,208.92427042025793,177.07959908298074,0.30755100175124706,20.515877001742723,0.9991051459407797,-0.13093590579728767,7.6206445813298274E-4,null,null,null,0,9.9234428885417465,null,9.9234428885417465,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":92.955456888205703},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,99.625624392740789,-0.78578986870242606,9.9137776167482698,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$40-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,9.4232635888653888,9.5052198598300119,0.75,{"$f":"IF(B563<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},null,208.84952005597827,177.0043080766946,0.30743847935460122,20.497972417745956,0.99899349881282329,-0.13083737099575496,8.5827446360120518E-4,null,null,null,0,9.9137776167482698,null,9.9137776167482698,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":92.969041750740402},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,99.58411371591049,-0.78450877166219701,9.9040940345139283,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$40-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,9.3611299413696774,9.4517781321016106,0.83333333333333337,{"$f":"IF(B564<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},null,208.77480083768376,176.92904940968938,0.307325992601022,20.480081995066143,0.99888189820450357,-0.13073816981436509,9.5466673478128428E-4,null,null,null,0,9.9040940345139283,null,9.9040940345139283,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":92.982487018962289},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,99.542620335195537,-0.78322523536092392,9.8943920143438397,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$40-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,9.2993797619746914,9.3986368727794876,0.91666666666666674,{"$f":"IF(B565<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},null,208.70011275239682,176.85382306698955,0.30721354148160041,20.462205723271325,0.99877034409643717,-0.13063829796446172,1.0512425407753767E-3,null,null,null,0,9.8943920143438397,null,9.8943920143438397,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":92.995793577413068},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,99.501144243389206,-0.78193924284994909,9.8846714281261487,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$40-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,9.2380106804917279,9.3457943925233646,1,{"$f":"IF(B566<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},null,208.62545578714543,176.77862903362816,0.30710112598742945,20.444343591937127,0.99865883646924947,-0.13053775113129018,1.1480031568371629E-3,null,null,null,0,9.8846714281261487,null,9.8846714281261487,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":93.008962303457551},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,99.459685433287802,-0.78065077709860453,9.8749321471290976,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$40-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,9.1770203414848517,9.2932490114910333,1.0833333333333333,{"$f":"IF(B567<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},null,208.55082992896291,176.70346729464666,0.30698874610960414,20.426495590646539,0.99854737530357274,-0.13043652497384672,1.2449498643896106E-3,null,null,null,0,9.8749321471290976,null,9.8749321471290976,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":93.021994067356189},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,99.418243897690601,-0.77935982099386525,9.8651740419984097,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$40-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,9.1164064041789707,9.2409990592849613,1.1666666666666665,{"$f":"IF(B568<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},null,208.47623516488795,176.62833783509487,0.30687640183922105,20.40866170899011,0.99843596058004846,-0.13033461512473105,1.3420839510516203E-3,null,null,null,0,9.8651740419984097,null,9.8651740419984097,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":93.034889732336708},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,99.376819629399904,-0.77806635733995866,9.8553969827543266,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$40-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,9.0561665423681532,9.1890428748991795,1.2499999999999998,{"$f":"IF(B569<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},null,208.40167148196468,176.55324064003105,0.30676409316737907,20.390841936565693,0.9983245922793258,-0.13023201718999425,1.4394067106628938E-3,null,null,null,0,9.8553969827543266,null,9.8553969827543266,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":93.047650154664808},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,99.335412621220996,-0.77677036885801043,9.8456008387889451,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$40-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,8.9962984443247933,9.1373788066664918,1.333333333333333,{"$f":"IF(B570<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},null,208.32713886724267,176.47817569452198,0.30665182008517866,20.373036262978843,0.99821327038206153,-0.13012872674898759,1.5369194433194622E-3,null,null,null,0,9.8456008387889451,null,9.8456008387889451,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":93.060276183714109},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,99.294022865962162,-0.77547183818565457,9.8357854788632615,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$40-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,8.9367998127091273,9.0860052122059578,1.4166666666666663,{"$f":"IF(B571<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},null,208.25263730777675,176.40314298364268,0.30653958258372238,20.355244677842251,0.99810199486892126,-0.13002473935421147,1.6346234554056593E-3,null,null,null,0,9.8357854788632615,null,9.8357854788632615,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":93.072768662035259},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,99.252650356434685,-0.77417074787667717,9.8259507711044822,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$40-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,8.8776683644795114,9.0349204583706868,1.4999999999999996,{"$f":"IF(B572<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},null,208.1781667906273,176.32814249247676,0.30642738065411446,20.337467170776364,0.99799076572057821,-0.12992005053116129,1.7325200596065571E-3,null,null,null,0,9.8259507711044822,null,9.8259507711044822,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":93.08512842542406},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,99.211295085452846,-0.7728670804006168,9.8160965830030005,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$40-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,8.8189018308030249,8.9841229211959259,1.5833333333333328,{"$f":"IF(B573<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},null,208.10372730285999,176.25317420611603,0.30631521428746133,20.319703731408737,0.9978795829177135,-0.12981465577817411,1.8306105749470447E-3,null,null,null,0,9.8160965830030005,null,9.8160965830030005,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":93.097356302988985},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,99.169957045833911,-0.77156081814241484,9.8062227814097529,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$40-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,8.7604979569669439,8.9336109858474231,1.6666666666666661,{"$f":"IF(B574<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},null,208.02931883154591,176.17823810966084,0.30620308347487091,20.301954349374654,0.9977684464410167,-0.12970855056627464,1.9288963268184744E-3,null,null,null,0,9.8062227814097529,null,9.8062227814097529,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":93.109453117217768},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,99.128636230398158,-0.77025194340201031,9.7963292325331608,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$40-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,8.7024545022904203,8.8833830465701045,1.7499999999999993,{"$f":"IF(B575<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},null,207.95494136376155,176.10333418821983,0.30609098820745351,20.284219014316534,0.99765735627118535,-0.12960173033901939,2.0273786470106359E-3,null,null,null,0,9.7963292325331608,null,9.7963292325331608,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":93.121419684043175},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,99.087332631968835,-0.7689404383939803,9.7864158019364105,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$40-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,8.6447692400370286,8.8334375066370203,1.8333333333333326,{"$f":"IF(B576<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},null,207.88059488658877,176.02846242691012,0.3059789284763208,20.266497715884498,0.99754631238892466,-0.12949419051234021,2.1260588737312958E-3,null,null,null,0,9.7864158019364105,null,9.7864158019364105,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":93.133256812908115},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,99.046046243372189,-0.76762628524714438,9.7764823545344619,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$40-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,8.5874399573276285,8.7837727782985873,1.9166666666666659,{"$f":"IF(B577<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},null,207.80627938711481,175.95362281085707,0.30586690427258656,20.248790443735913,0.99743531477494807,-0.12938592647438793,2.2249383516488308E-3,null,null,null,0,9.7764823545344619,null,9.7764823545344619,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":93.144965306829818},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,99.004777057437451,-0.76630946600418737,9.7665287545911994,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$40-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,8.5304644550538899,8.7343872827321167,1.9999999999999991,{"$f":"IF(B578<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},null,207.73199485243228,175.87881532519449,0.30575491558736656,20.231097187535539,0.99732436340997743,-0.12927693358537462,2.3240184319028856E-3,null,null,null,0,9.7665287545911994,null,9.7665287545911994,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":93.156545962463426},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,98.963525066996851,-0.76498996262127017,9.7565548657164829,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$40-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,8.473840547792312,8.6852794499916186,2.0833333333333326,{"$f":"IF(B579<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},null,207.65774126963919,175.80403995506444,0.30564296241177824,20.213417936955523,0.99721345827474217,-0.12916720717741423,2.4233004721470053E-3,null,null,null,0,9.7565548657164829,null,9.7565548657164829,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":93.167999570164682},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,98.922290264885604,-0.76366775696765254,9.7465605508633093,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$40-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,8.417566063718855,8.636447718957907,2.1666666666666661,{"$f":"IF(B580<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},null,207.58351862583893,175.7292966856175,0.30553104473694104,20.195752681675543,0.9971025993499798,-0.12905674255436356,2.5227858365770572E-3,null,null,null,0,9.7465605508633093,null,9.7465605508633093,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":93.179326914051927},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,98.881072643941906,-0.76234283082529775,9.7365456723248105,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$40-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,8.3616388445239949,8.5878905372889527,2.2499999999999996,{"$f":"IF(B581<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},null,207.50932690814028,175.65458550201248,0.30541916255397628,20.178101411382556,0.99699178661643639,-0.12894553499166236,2.6224758959525474E-3,null,null,null,0,9.7365456723248105,null,9.7365456723248105,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":93.190528772067424},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,98.83987219700694,-0.76101516588847995,9.7265100917312957,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$40-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,8.3060567453283447,8.5396063613705522,2.333333333333333,{"$f":"IF(B582<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},null,207.43516610365737,175.57990638941652,0.30530731585400706,20.160464115770907,0.99688102005486512,-0.12883357973617085,2.7223720276268182E-3,null,null,null,0,9.7265100917312957,null,9.7265100917312957,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":93.201605916037892},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,98.79868891692486,-0.75968474376339934,9.7164536700473434,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$40-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,8.2508176345988655,8.4915936562672503,2.4166666666666665,{"$f":"IF(B583<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},null,207.36103619950961,175.50525933300506,0.30519550462815848,20.142840784542216,0.99677029964602781,-0.12872087200600926,2.8224756155950104E-3,null,null,null,0,9.7164536700473434,null,9.7164536700473434,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":93.21255911173435},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,98.757522796542816,-0.7583515459677993,9.706376267568892,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$40-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,8.1959193940655961,8.4438508956735383,2.5,{"$f":"IF(B584<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},null,207.28693718282193,175.43064431796199,0.30508372886755719,20.125231407405806,0.99665962537069419,-0.12860740699039402,2.9227880504905102E-3,null,null,null,0,9.706376267568892,null,9.706376267568892,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":93.223389118931237},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,98.716373828710928,-0.75701555393054931,9.6962777439201115,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$40-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,8.1413599186387469,8.3963765618653508,2.5833333333333335,{"$f":"IF(B585<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},null,207.21286904072454,175.35606132947936,0.30497198856333207,20.107635974077994,0.99654899720964196,-0.12849317984947439,3.0233107296506745E-3,null,null,null,0,9.6962777439201115,null,9.6962777439201115,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":93.234096691464927},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,98.675242006282303,-0.75567674899126858,9.686157958050531,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$40-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,8.0871371163265096,8.3491691456517962,2.666666666666667,{"$f":"IF(B586<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},null,207.13883176035301,175.28151035275758,0.30486028370661367,20.090054474282596,0.99643841514365694,-0.12837818571416784,3.1240450571097256E-3,null,null,null,0,9.686157958050531,null,9.686157958050531,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":93.244682577291414},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,98.634127322113031,-0.7543351123999219,9.6760167682320102,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$40-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,8.033248908153297,8.3022271463271995,2.7500000000000004,{"$f":"IF(B587<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},null,207.06482532884831,175.20699137300542,0.3047486142885345,20.072486897750792,0.9963278791535326,-0.12826241968599428,3.2249924436662525E-3,null,null,null,0,9.6760167682320102,null,9.6760167682320102,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":93.255147518543495},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,98.593029769062156,-0.75299062531642913,9.6658540320557655,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$40-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,7.97969322807851,8.255549071623383,2.8333333333333339,{"$f":"IF(B588<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},null,206.99084973335675,175.13250437543988,0.30463698030022879,20.054933234221181,0.99621738922007097,-0.12814587683691059,3.326154306877882E-3,null,null,null,0,9.6658540320557655,null,9.6658540320557655,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":93.265492251587148},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,98.551949339991722,-0.75164326881025123,9.6556696064292566,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$40-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,7.9264680229157305,8.2091334376622296,2.9166666666666674,{"$f":"IF(B589<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},null,206.91690496102996,175.05804934528624,0.30452538173283261,20.037393473439579,0.99610694532408151,-0.12802855220914236,3.4275320711181223E-3,null,null,null,0,9.6556696064292566,null,9.6556696064292566,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":93.275717507077289},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,98.51088602776673,-0.75029302386000019,9.6454633475732336,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$40-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,7.8735712522525585,8.162978768908518,3.0000000000000009,{"$f":"IF(B590<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},null,206.84299099902498,174.98362626777808,0.30441381857748417,20.019867605159135,0.99599654744638211,-0.12791044081501685,3.5291271675959024E-3,null,null,null,0,9.6454633475732336,null,9.6454633475732336,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":93.285824010012988},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,98.469839825255164,-0.7489398713530343,9.6352351110186714,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$40-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,7.8210008883708575,8.1170835981230081,3.0833333333333344,{"$f":"IF(B591<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},null,206.76910783450415,174.90923512815729,0.30430229082532323,20.002355619140417,0.99588619556779834,-0.12779153763679327,3.6309410343822179E-3,null,null,null,0,9.6352351110186714,null,9.6352351110186714,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":93.295812479791877},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,98.428810725327978,-0.74758379208505221,9.6249847516037086,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$40-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,7.7687549161675209,8.0714464663158001,3.1666666666666679,{"$f":"IF(B592<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},null,206.69525545463523,174.83487591167398,0.30419079846749153,19.984857505151268,0.99577588966916397,-0.12767183762649353,3.7329751164492109E-3,null,null,null,0,9.6249847516037086,null,9.6249847516037086,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":93.30568363026407},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,98.387798720859095,-0.74622476675969163,9.6147121234706141,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$40-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,7.7168313330757607,8.0260659226999547,3.2500000000000013,{"$f":"IF(B593<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},null,206.62143384659123,174.7605486035865,0.30407934149513238,19.967373252966951,0.99566562973132067,-0.12755133570573129,3.8352308656932621E-3,null,null,null,0,9.6147121234706141,null,9.6147121234706141,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":93.315438169785367},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,98.346803804725411,-0.74486277598810802,9.604417080062591,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$40-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,7.6652281489867731,7.9809405246453746,3.3333333333333348,{"$f":"IF(B594<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},null,206.54764299755061,174.68625318916148,0.30396791989939154,19.949902852369775,0.99555541573511819,-0.12743002676554047,3.9377097409616368E-3,null,null,null,0,9.604417080062591,null,9.604417080062591,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":93.32507680126993},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,98.305825969806776,-0.74349780028858659,9.5940994741208634,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$40-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,7.6139433861721182,7.9360688376329422,3.4166666666666683,{"$f":"IF(B595<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},null,206.47388289469706,174.61198965367382,0.30385653367141596,19.932446293149667,0.99544524766141407,-0.12730790566620251,4.040413208103999E-3,null,null,null,0,9.5940994741208634,null,9.5940994741208634,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":93.334600222242287},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,98.264865208986024,-0.74212982008611417,9.5837591576814258,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$40-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,7.5629750792063337,7.8914494352089131,3.5000000000000018,{"$f":"IF(B596<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},null,206.40015352521971,174.53775798240662,0.30374518280235485,19.915003565103632,0.99533512549107417,-0.12718496723707351,4.1433427399830691E-3,null,null,null,0,9.5837591576814258,null,9.5837591576814258,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":93.344009124888743},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,98.223921515148945,-0.74075881571197399,9.5733959820719825,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$40-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,7.512321274890196,7.8470808989395788,3.5833333333333353,{"$f":"IF(B597<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},null,206.32645487631297,174.46355816065116,0.30363386728335895,19.897574658036064,0.99522504920497168,-0.12706120627640893,4.2464998165083756E-3,null,null,null,0,9.5733959820719825,null,9.5733959820719825,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":93.353304196108283},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,98.1829948811843,-0.7393847674033408,9.5630097979088919,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$40-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,7.46198003217446,7.8029618183661631,3.6666666666666687,{"$f":"IF(B598<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},null,206.2527869351766,174.38939017370714,0.30352258710558111,19.880159561758745,0.99511501878398856,-0.12693661755118996,4.3498859246771104E-3,null,null,null,0,9.5630097979088919,null,9.5630097979088919,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":93.36248611756281},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,98.142085299983805,-0.73800765530284473,9.552600455093863,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$40-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,7.4119494220839073,7.7590907909599975,3.7500000000000022,{"$f":"IF(B599<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},null,206.1791496890157,174.31525400688227,0.30341134226017596,19.862758266090509,0.99500503420901421,-0.12681119579694589,4.4535025585972221E-3,null,null,null,0,9.552600455093863,null,9.552600455093863,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":93.371555565726794},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,98.101192764442146,-0.73662745945817321,9.5421678028109529,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$40-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,7.3622275276420996,7.7154664220779257,3.8333333333333357,{"$f":"IF(B600<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},null,206.10554312504073,174.24114964549256,0.30330013273829981,19.845370760857634,0.99489509546094601,-0.12668493571757769,4.5573512195193899E-3,null,null,null,0,9.5421678028109529,null,9.5421678028109529,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":93.380513211936488},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,98.060317267456966,-0.73524415982164992,9.5317116895233784,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$40-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,7.3128124437964752,7.6720873249179693,3.9166666666666692,{"$f":"IF(B601<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},null,206.03196723046739,174.16707707486219,0.30318895853111072,19.827997035893702,0.99478520252068958,-0.12655783198518045,4.6614334158672222E-3,null,null,null,0,9.5317116895233784,null,9.5317116895233784,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":93.389359722438428},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,98.019458801928863,-0.73385773624980155,9.5212319629702478,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$40-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,7.2637022773438593,7.6289521204752493,4.0000000000000027,{"$f":"IF(B602<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},null,205.9584219925168,174.09303628032364,0.3030778196297691,19.810637081039374,0.99467535536915819,-0.12642987923986362,4.7657506632781121E-3,null,null,null,0,9.5212319629702478,null,9.5212319629702478,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":93.398095758437464},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,97.97861736076139,-0.73246816850295826,9.5107284701635333,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$40-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,7.2148951468566294,7.5860594374981369,4.0833333333333357,{"$f":"IF(B603<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},null,205.88490739841535,174.01902724721745,0.30296671602543646,19.793290886142842,0.9945655539872732,-0.12630107208957203,4.8703044846245547E-3,null,null,null,0,9.5107284701635333,null,9.5107284701635333,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":93.406721976144297},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,97.937792936861072,-0.73107543624480631,9.5002010573846967,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$40-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,7.1663891826090955,7.5434079124446711,4.1666666666666687,{"$f":"IF(B604<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},null,205.8114234353948,173.94504996089245,0.30285564770927687,19.775958441059231,0.99445579835596398,-0.12617140510990471,4.9750964100514494E-3,null,null,null,0,9.5002010573846967,null,9.5002010573846967,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":93.415239026822334},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,97.896985523137388,-0.7296795190419878,9.4896495701816566,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$40-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,7.1181825265046044,7.5009961894392099,4.2500000000000018,{"$f":"IF(B605<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},null,205.73797009069216,173.87110440670551,0.3027446146724555,19.758639735651172,0.99434608845616812,-0.12604087284393364,5.0801279770045227E-3,null,null,null,0,9.4896495701816566,null,9.4896495701816566,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":93.423647556834197},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,97.856195112502746,-0.72828039636365682,9.4790738533654437,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$40-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,7.0702733320028655,7.4588229202293217,4.3333333333333348,{"$f":"IF(B606<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},null,205.6645473515498,173.79719057002183,0.30263361690613966,19.741334759788572,0.99423642426883019,-0.12590946980201967,5.1854007302658545E-3,null,null,null,0,9.4790738533654437,null,9.4790738533654437,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":93.431948207687498},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,97.815421697872537,-0.72687804758105201,9.4684737510069539,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$40-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,7.0226597640478294,7.4168867641429364,4.4166666666666679,{"$f":"IF(B607<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},null,205.59115520521541,173.72330843621467,0.30252265440149884,19.724043503348241,0.99412680577490364,-0.12577719046163116,5.2909162219823003E-3,null,null,null,0,9.4684737510069539,null,9.4684737510069539,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":93.440141616080368},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,97.774665272165095,-0.72547245196708732,9.4578491064338746,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$40-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,6.9753399989961427,7.3751863880457131,4.5000000000000009,{"$f":"IF(B608<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},null,205.51779363894204,173.64945799066558,0.30241172714970377,19.706765956214639,0.99401723295534983,-0.1256440292671582,5.3966760117045709E-3,null,null,null,0,9.4578491064338746,null,9.4578491064338746,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":93.448228413946197},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,97.733925828301693,-0.72406358869588994,9.4471997622271715,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$40-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,6.9283122245457349,7.3337204662986712,4.5833333333333339,{"$f":"IF(B609<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},null,205.4444626399879,173.57563921876402,0.30230083514192718,19.689502108279129,0.9939077057911373,-0.12550998062972649,5.5026816664067724E-3,null,null,null,0,9.4471997622271715,null,9.4471997622271715,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":93.456209228498068},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,97.693203359206578,-0.72265143684239919,9.436525560218076,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$40-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,6.881574639665236,7.2924876807160413,4.666666666666667,{"$f":"IF(B610<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},null,205.37116219561671,173.50185210590789,0.30218997836934369,19.672251949440579,0.99379822426324327,-0.12537503892701241,5.6089347605343676E-3,null,null,null,0,9.436525560218076,null,9.436525560218076,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":93.464084682272627},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,97.652497857806907,-0.72123597538190454,9.4258263414845818,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$40-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,6.8351254545234763,7.2514867205233635,4.75,{"$f":"IF(B611<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},null,205.29789229309731,173.42809663750302,0.3020791568231298,19.655015469604791,0.99368878835265251,-0.12523919850305443,5.715436876032598E-3,null,null,null,0,9.4258263414845818,null,9.4258263414845818,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":93.471855393173428},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,97.611809317032822,-0.71981718318963062,9.4151019463483063,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$40-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,6.7889628904197092,7.2107162823158184,4.833333333333333,{"$f":"IF(B612<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},null,205.22465291970394,173.3543727989634,0.30196837049446346,19.637792658685015,0.99357939804035766,-0.12510245366806502,5.8221896023660236E-3,null,null,null,0,9.4151019463483063,null,9.4151019463483063,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":93.479521974513901},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,97.571137729817394,-0.71839503904029001,9.4043522143711193,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$40-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,6.7430851797141047,7.1701750700167954,4.9166666666666661,{"$f":"IF(B613<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},null,205.15144406271617,173.28068057571122,0.30185761937452482,19.620583506601548,0.99347005330735971,-0.12496479869824199,5.9291945365664844E-3,null,null,null,0,9.4043522143711193,null,9.4043522143711193,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":93.487085035059749},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,97.530483089096649,-0.71696952160764438,9.3935769843518191,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$40-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,6.6974905657587209,7.1298617948366827,4.9999999999999991,{"$f":"IF(B614<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},null,205.07826570941882,173.20701995317677,0.30174690345449573,19.603388003281935,0.99336075413466729,-0.12482622783557713,6.0364532832668516E-3,null,null,null,0,9.3935769843518191,null,9.3935769843518191,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":93.494545179070883},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,97.489845387809524,-0.71554060946406417,9.3827760943228018,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$40-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,6.6521773028289166,7.0897751752319049,5.0833333333333321,{"$f":"IF(B615<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},null,205.00511784710201,173.13339091679839,0.30163622272555979,19.586206138660884,0.9932515005032968,-0.12468673528766511,6.1439674547187906E-3,null,null,null,0,9.3827760943228018,null,9.3827760943228018,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":93.501903006342971},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,97.449224618897944,-0.71410828108009494,9.3719493815467985,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$40-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,6.6071436560552401,7.0499139368641801,5.1666666666666652,{"$f":"IF(B616<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},null,204.93200046306117,173.0597934520226,0.30152557717890216,19.569037902680492,0.99314229239427265,-0.12454631522751144,6.2517386708478284E-3,null,null,null,0,9.3719493815467985,null,9.3719493815467985,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":93.509159112248398},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,97.408620775306744,-0.71267251482399652,9.3610966825133683,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$40-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,6.5623879013555895,7.0102768125600097,5.2499999999999982,{"$f":"IF(B617<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},null,204.85891354459699,172.98622754430397,0.30141496680571023,19.551883285289733,0.99303312978862734,-0.12440496179333937,6.3597685592622355E-3,null,null,null,0,9.3610966825133683,null,9.3610966825133683,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":93.516314087776948},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,97.368033849983703,-0.71123328896131577,9.3502178329356873,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$40-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,0,6.5179083253680057,6.9708625422703951,5.3333333333333313,{"$f":"IF(B618<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},null,204.78585707901553,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":172.91269317910525},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.30130439159717282},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":19.534742276445087},0.99292401266740093,{"$f":"(1.1-0.1*U618^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-0.12426266908839471},{"$f":"E618-E127","v":6.4680587553080926E-3},null,null,null,0,9.3502178329356873,null,9.3502178329356873,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":93.523368519575854},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.4166666666666643,97.327463835879541,-0.70979058165441933,9.3393126677470129,0,0,1,{"$f":"IF(SUM(I$554:I618)<($H$40-1),IF((F619+G619)*H619>0,1,0),0)","v":0},0,0,6.4737032253836713,6.9316698730307822,5.4166666666666643,{"$f":"IF(B619<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},null,{"$f":"C619*1.8+32-H$20","v":204.71283105362804},172.83919034189708,0.30119385154448086,19.517614866109824,{"$f":"((Q619+460)/(H$24*1.8+32+460))","v":0.9928149410116418},-0.12411943118075162,6.5766109020923835E-3,null,null,null,{"$f":"IF(AA618>0,AA618,IF(K619=0,0,B619))","v":0},{"$f":"IF(AA618>0,AB618,E619)","v":9.3393126677470129},null,{"$f":"IF(B619<=AD$59,E619,AD618)","v":9.3393126677470129},{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":93.530322989989571},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,{"$f":"IF(ROUND(B619,1)=H$48,H$48,IF(B619<$H$48,B619+1/12,B619))","v":5.4999999999999973},{"$f":"IF(B619<H$48,IF(I619<1,C619*(1-$H$22/12), $C$63),C619)","v":97.286910725947934},{"$f":"V620*T620/3.413","v":-0.70834437096206515},{"$f":"(D620*$H$23/1000-H$32)/1000","v":9.3283810210974405},{"$f":"IF(B620>H$48-5,0,IF(C620 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B620,1)=H$48-5,IF(E620-(E619-E620)*60<1,1,0),IF(E620-(E619-E620)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B620,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I619)<($H$40-1),IF((F620+G620)*H620>0,1,0),0)","v":0},{"$f":"IF(OR(I620=1,J619 =1), 1,0)","v":0},{"$f":"I620/(1+$H$38)^B620","v":0},{"$f":"IF(B620<H$48,E620/((1+$H$38)^B620),0)","v":6.4297709092805446},{"$f":"IF(B620<H$48,($H$33/1000)/((1+$H$38)^B620),0)","v":6.8926975589212285},{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},null,204.63983545575115,172.76571901815845,0.30108334663882697,19.50050104425469,0.99270591480240589,-0.12397524210311532,6.6854266505185223E-3,null,null,null,0,9.3283810210974405,null,9.3283810210974405,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":93.537178077098986},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,97.246374513145454,-0.70689463483893755,9.3174227263503884,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$40-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,6.3861096954572165,6.8539443610267972,5.5833333333333304,{"$f":"IF(B621<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},null,204.56687027270667,172.69227919337615,0.30097287687140517,19.483400800857481,0.99259693402075699,-0.12383009585262507,6.7945076593129983E-3,null,null,null,0,9.3174227263503884,null,9.3174227263503884,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":93.543934354760268},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,97.205855190431649,-0.70544135113520656,9.3064376160792772,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$40-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,6.3427179127673359,6.8154090473981697,5.6666666666666634,{"$f":"IF(B622<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},null,204.49393549182182,172.61887085304528,0.30086244223341185,19.46631412590321,0.99248799864776738,-0.12368398639065666,6.9038555950804437E-3,null,null,null,0,9.3064376160792772,null,9.3064376160792772,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":93.55059239264331},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,97.165352750768974,-0.70398449759605763,9.2954255220639634,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$40-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,6.2995939004542798,6.7770903930124904,5.7499999999999964,{"$f":"IF(B623<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},null,204.42103110042902,172.54549398266886,0.30075204271604483,19.449241009383968,0.99237910866451629,-0.12353690764262103,7.0134721323142912E-3,null,null,null,0,9.2954255220639634,null,9.2954255220639634,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":93.557152756269673},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,97.124867187122831,-0.70252405186125011,9.2843862752874085,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$40-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,6.2567360080863974,6.7389871797344112,5.8333333333333295,{"$f":"IF(B624<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},null,204.34815708586595,172.47214856775796,0.30064167831050392,19.432181441298923,0.99227026405209173,-0.12338885349776633,7.1233589534447361E-3,null,null,null,0,9.2843862752874085,null,9.2843862752874085,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":93.5636160070502},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,97.084398492461531,-0.70105999146465747,9.273319705932197,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$40-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,6.2141425954925733,6.7010981962773801,5.9166666666666625,{"$f":"IF(B625<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},null,204.27531343547562,172.39883459383174,0.3005313490079905,19.415135411654575,0.99216146479158895,-0.12323981780897433,7.2335177488653812E-3,null,null,null,0,9.273319705932197,null,9.273319705932197,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":93.569982702322193},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,97.043946659756344,-0.69959229383380439,9.2622256433770485,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$40-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,6.1718120326981909,6.6634222381651256,5.9999999999999956,{"$f":"IF(B626<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},null,204.20250013660629,172.32555204641744,0.30042105479970782,19.398102910464445,0.9920527108641114,-0.12308979439255928,7.3439502169740933E-3,null,null,null,0,9.2622256433770485,null,9.2622256433770485,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":93.576253395386161},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,97.00351168198145,-0.69812093628940919,9.2511039161933475,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$40-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,6.1297426998615192,6.6259581076933696,6.0833333333333286,{"$f":"IF(B627<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},null,204.12971717661148,172.25230091105024,0.30031079567686081,19.381083927749216,0.99194400225077028,-0.12293877702806388,7.4546580642032012E-3,null,null,null,0,9.2511039161933475,null,9.2511039161933475,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":93.582428635542186},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,96.963093552113961,-0.69664589604491445,9.2399543521416057,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$40-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,6.0879329872104631,6.5887046138917587,6.1666666666666616,{"$f":"IF(B628<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},null,204.05696454284998,172.1790811732734,0.3002005716306565,19.364078453536564,0.99183533893268461,-0.12278675945805465,7.5656430050621282E-3,null,null,null,0,9.2399543521416057,null,9.2399543521416057,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":93.58850896812595},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,96.922692263133911,-0.69516715020603947,9.2287767781680703,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$40-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,6.0463812949798053,6.551660572485992,6.2499999999999947,{"$f":"IF(B629<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},null,203.98424222268591,172.10589281863824,0.30009038265230337,19.347086477861495,0.99172672089098157,-0.12263373538791694,7.6769067621604847E-3,null,null,null,0,9.2287767781680703,null,9.2287767781680703,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":93.594494934544272},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,96.882307808024279,-0.69368467577029913,9.2175710204010883,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$40-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,6.0050860333486984,6.5148248058601848,6.3333333333333277,{"$f":"IF(B630<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},null,203.91155020348856,172.03273583270399,0.29998022873301156,19.330107990766066,0.99161814810679594,-0.12247969848564737,7.7884510662489248E-3,null,null,null,0,9.2175710204010883,null,9.2175710204010883,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":93.600387072310369},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,96.841940179770944,-0.69219844962653609,9.2063369041475784,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$40-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,5.9640456223786229,6.4781961430194244,6.4166666666666607,{"$f":"IF(B631<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},null,203.83888847263256,171.95961020103803,0.29987010986399354,19.313142982299297,0.99150962056127034,-0.1223246423816465,7.9002776562582255E-3,null,null,null,0,9.2063369041475784,null,9.2063369041475784,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":93.60618591507864},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,96.801589371362709,-0.69070844855446634,9.1950742538895867,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$40-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,5.9232584919517954,6.4417734195525522,6.4999999999999938,{"$f":"IF(B632<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},null,203.76625701749774,171.88651590921557,0.29976002603646279,19.296191442517539,0.99140113823555542,-0.1221685606685103,8.012388279327709E-3,null,null,null,0,9.1950742538895867,null,9.1950742538895867,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":93.611891992679148},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,96.761255375791308,-0.68921464922418585,9.183782893280565,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$40-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,5.8827230817097851,6.4055554775951382,6.5833333333333268,{"$f":"IF(B633<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},null,203.69365582546922,171.81345294282002,0.29964997724163545,19.27925336148391,0.99129270111080958,-0.12201144690081983,8.1247846908460986E-3,null,null,null,0,9.183782893280565,null,9.183782893280565,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":93.617505831151718},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,96.720938186051399,-0.68771702819572444,9.1724626451419891,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$40-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,5.8424378409927549,6.3695411657926844,6.6666666666666599,{"$f":"IF(B634<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},null,203.62108488393739,171.74042128744259,0.29953996347072842,19.262328729269058,0.99118430916819877,-0.12185329459493008,8.237468654483493E-3,null,null,null,0,9.1724626451419891,null,9.1724626451419891,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":93.623027952779651},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,96.680637795140555,-0.68621556191855382,9.1611133314596511,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$40-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,5.8024012287788658,6.3337293392640106,6.7499999999999929,{"$f":"IF(B635<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},null,203.54854418029785,171.66742092868256,0.29942998471496107,19.245417535950395,0.99107596238889772,-0.12169409722875969,8.3504419422268938E-3,null,null,null,0,9.1611133314596511,null,9.1611133314596511,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":93.628458876123105},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,96.640354196059249,-0.68471022673111115,9.1497347733800485,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$40-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,5.7626117136241408,6.2981188595648723,6.8333333333333259,{"$f":"IF(B636<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},null,203.47603370195151,171.59445185214724,0.29932004096555431,19.228519771612525,0.99096766075408804,-0.12153384824157507,8.4637063344157326E-3,null,null,null,0,9.1497347733800485,null,9.1497347733800485,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":93.633799116052074},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,96.600087381810894,-0.68320099886032415,9.1383267912068042,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$40-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,5.723067773602728,6.262708594651758,6.916666666666659,{"$f":"IF(B637<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},null,203.40355343630446,171.52151404345179,0.29921013221373083,19.211635426347044,0.99085940424495933,-0.12137254103377781,8.5772636197916086E-3,null,null,null,0,9.1383267912068042,null,9.1383267912068042,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":93.639049183779079},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,96.559837345401817,-0.6816878544211401,9.1268892043970986,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$40-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,5.6837678962475557,6.2274974188459131,6.999999999999992,{"$f":"IF(B638<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},null,203.33110337076812,171.44860748821947,0.2991002584507152,19.194764490252709,0.99075119284270952,-0.12121016896668994,8.6911155955071706E-3,null,null,null,0,9.1268892043970986,null,9.1268892043970986,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":93.644209586891492},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,96.519604079841244,-0.6801707694160315,9.1154218315579314,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$40-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,5.6447105784912557,6.1924842127975435,7.083333333333325,{"$f":"IF(B639<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},null,203.2586834927591,171.37573217208134,0.29899041966773343,19.177906953435269,0.99064302652854397,-0.12104672536233614,8.8052640671811844E-3,null,null,null,0,9.1154218315579314,null,9.1154218315579314,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":93.649280829383471},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,96.479387578141313,-0.67864971973452326,9.1039244904425587,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$40-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,5.6058943266075767,6.1576678634502429,7.1666666666666581,{"$f":"IF(B640<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},null,203.18629378969922,171.30288808067652,0.29888061585601344,19.161062806007635,0.99053490528367594,-0.12088220350322695,8.919710848937612E-3,null,null,null,0,9.1039244904425587,null,9.1039244904425587,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":93.654263411687609},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,96.439187833317092,-0.67712468115270308,9.0923969979467838,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$40-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,5.5673176561530795,6.1230472640056011,7.2499999999999911,{"$f":"IF(B641<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},null,203.11393424901561,171.23007519965205,0.29877084700678491,19.144232038089712,0.99042682908932678,-0.12071659663214042,9.034457763434034E-3,null,null,null,0,9.0923969979467838,null,9.0923969979467838,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":93.659157830706306},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,96.399004838386546,-0.67559562933273021,9.0808391701052393,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$40-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,5.528979091909199,6.088621313888023,7.3333333333333242,{"$f":"IF(B642<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},null,203.04160485814063,171.15729351466297,0.29866111311127941,19.12741463980845,0.99031879792672506,-0.12054989795190112,9.1495066418918469E-3,null,null,null,0,9.0808391701052393,null,9.0808391701052393,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":93.663964579842585},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,96.358838586370553,-0.67406253982235576,9.0692508220877723,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$40-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,5.4908771678247437,6.0543889187097433,7.4166666666666572,{"$f":"IF(B643<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},null,202.96930560451185,171.08454301137212,0.29855141416073006,19.110610601297765,0.9902108117771079,-0.12038210062516121,9.2648593241495547E-3,null,null,null,0,9.0692508220877723,null,9.0692508220877723,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":93.668684149030895},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,96.318689070292905,-0.67252538805443007,9.0576317681957157,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$40-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,5.453010426958687,6.0203489902360303,7.4999999999999902,{"$f":"IF(B644<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},null,202.89703647557209,171.01182367545036,0.29844175014637164,19.093819912698791,0.99010287062171964,-0.12021319777417652,9.3805176586858607E-3,null,null,null,0,9.0576317681957157,null,9.0576317681957157,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":93.673317024767371},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,96.278556283180293,-0.67098414934640671,9.0459818218581383,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$40-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,5.4153774214233135,5.9865004463505969,7.5833333333333233,{"$f":"IF(B645<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},null,202.82479745876938,170.9391354925765,0.29833212105944107,19.077042564159541,0.98999497444181273,-0.12004318248058474,9.4964835026676298E-3,null,null,null,0,9.0459818218581383,null,9.0459818218581383,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":93.677863690139816},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,96.238440218062308,-0.66943879889985314,9.0343007956281465,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$40-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,5.3779767123277642,5.9528422110212009,7.6666666666666563,{"$f":"IF(B646<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},null,202.752588541557,170.86647844843711,0.29822252689117656,19.060278545835047,0.98988712321864758,-0.11987204778518097,9.6127587219765331E-3,null,null,null,0,9.0343007956281465,null,9.0343007956281465,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":93.682324624857443},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,96.198340867971453,-0.66788931179995514,9.022588501179138,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$40-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,5.3408068697219067,5.9193732142654305,7.7499999999999893,{"$f":"IF(B647<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},null,202.68040971139348,170.79385252872686,0.29811296763281836,19.043527847887475,0.98977931693349219,-0.11969978668769168,9.7293451912516815E-3,null,null,null,0,9.022588501179138,null,9.022588501179138,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":93.686700305280254},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,96.158258225943129,-0.6663356630150159,9.0108447493010146,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$40-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,5.3038664725405447,5.8860923921167032,7.8333333333333224,{"$f":"IF(B648<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},null,202.60826095574248,170.72125771914816,0.29800344327560813,19.026790460485984,0.9896715555676221,-0.11952639214654816,9.8462447939251518E-3,null,null,null,0,9.0108447493010146,null,9.0108447493010146,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":93.690991204448068},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,96.118192285015652,-0.66477782739596081,8.9990693498964465,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$40-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,5.2671541085480094,5.8529986865904293,7.9166666666666554,{"$f":"IF(B649<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},null,202.53614226207304,170.64869400541144,0.29789395381078976,19.010066373806637,0.98956383910232126,-0.11935185707866021,9.9634594222681727E-3,null,null,null,0,8.9990693498964465,null,8.9990693498964465,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":93.695197792109369},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,96.078143038230237,-0.66321577967583212,8.9872621119770368,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$40-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,5.2306683742830531,5.8200910456503863,7.9999999999999885,{"$f":"IF(B650<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},null,202.46405361785929,170.57616137323498,0.29778449922960848,18.993355578032634,0.98945616751888066,-0.11917617435918493,1.0080990977412441E-2,null,null,null,0,8.9872621119770368,null,8.9872621119770368,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":93.699320534749702},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,96.038110478630983,-0.66164949446929833,8.9754228436596311,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$40-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,5.1944078750041784,5.7873684231752751,8.0833333333333215,{"$f":"IF(B651<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},null,202.39199501058064,170.50365980834488,0.29767507952331129,18.976658063354108,0.98934854079860024,-0.11899933682130005,1.0198841369403411E-2,null,null,null,0,8.9754228436596311,null,8.9754228436596311,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":93.703359895619968},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,95.998094599264888,-0.66007894627212305,8.9635513521622929,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$40-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,5.1583712246351148,5.7548297789254619,8.1666666666666554,{"$f":"IF(B652<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},null,202.31996642772165,170.43118929647511,0.29756569468314709,18.95997381996807,0.9892409589227863,-0.1188213372559683,1.0317012517228719E-2,null,null,null,0,8.9635513521622929,null,8.9635513521622929,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":93.707316334764187},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,95.958095393181864,-0.65850410946069893,8.9516474438007752,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$40-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,5.1225570457109404,5.7224740785099071,8.2499999999999893,{"$f":"IF(B653<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},null,202.24796785677222,170.3587498233677,0.2974563447003663,18.943302838078864,0.9891334218727541,-0.11864216841170939,1.043550634885726E-2,null,null,null,0,8.9516474438007752,null,8.9516474438007752,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":93.711190309047169},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,95.918112853434707,-0.65692495829149511,8.9397109239843591,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$40-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,5.0869639693241835,5.6903002933532925,8.3333333333333233,{"$f":"IF(B654<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},null,202.17599928522733,170.28634137477229,0.29734702956622139,18.926645107897372,0.98902592962982605,-0.11846182299436343,1.0554324801285375E-2,null,null,null,0,8.9397109239843591,null,8.9397109239843591,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":93.714982272181857},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,95.878146973079112,-0.65534146690058304,8.9277415972122611,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$40-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,5.0515906350715829,5.6583074006633112,8.4166666666666572,{"$f":"IF(B655<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},null,202.10406070058727,170.21396393644656,0.29723774927196622,18.910000619641778,0.98891848217533251,-0.11828029366685765,1.0673469820568826E-2,null,null,null,0,8.9277415972122611,null,8.9277415972122611,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":93.718692674756298},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,95.838197745173673,-0.653753609303107,8.9157392670696201,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$40-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,5.0164356910009635,5.6264943833981587,8.4999999999999911,{"$f":"IF(B656<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},null,202.03215209035747,170.14161749415595,0.29712850380885636,18.893369363537175,0.98881107949061164,-0.11809757304897003,1.0792943361851215E-2,null,null,null,0,8.9157392670696201,null,8.9157392670696201,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":93.722321964260431},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,95.798265162779856,-0.65216135939277309,8.9037037362236617,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$40-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,4.9814977935585443,5.5948602302342021,8.583333333333325,{"$f":"IF(B657<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},null,201.96027344204859,170.06930203367372,0.29701929316814935,18.876751329815534,0.98870372155700947,-0.11791365371709252,1.0912747389431487E-2,null,null,null,0,8.9037037362236617,null,8.9037037362236617,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":93.725870585112602},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,95.758349218962039,-0.65056469094133651,8.891634806419793,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$40-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,4.946775607536547,5.5634039355338309,8.666666666666659,{"$f":"IF(B658<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},null,201.88842474317653,169.99701754078114,0.2969101173411044,18.860146508715872,0.9885964083558797,-0.11772852820399218,1.1032883876767485E-2,null,null,null,0,8.891634806419793,null,8.891634806419793,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":93.729338978685718},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,95.71844990678747,-0.64896357759807932,8.8795322784776758,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$40-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,4.9122678060211244,5.5321244993134862,8.7499999999999929,{"$f":"IF(B659<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},null,201.81660598126231,169.92476400126711,0.29680097631898228,18.843554890484114,0.98848913986858367,-0.11754218899857174,1.1153354806541671E-2,null,null,null,0,8.8795322784776758,null,8.8795322784776758,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":93.732727583333258},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,95.678567219326311,-0.64735799288929763,8.8673959522873407,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$40-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,4.8779730703406496,5.5010209272118704,8.8333333333333268,{"$f":"IF(B660<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},null,201.74481714383222,169.8525414009284,0.29669187009304554,18.82697646537315,0.98838191607649073,-0.11735462854562941,1.127416217068955E-2,null,null,null,0,8.8673959522873407,null,8.8673959522873407,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":93.736036834414875},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,95.638701149651595,-0.64574791021777489,8.8552256268052112,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$40-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,4.8438900900142796,5.4700922304583424,8.9166666666666607,{"$f":"IF(B661<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},null,201.67305821841774,169.78034972556969,0.2965827986545585,18.810411223642831,0.98827473696097767,-0.11716583924561594,1.1395307970435198E-2,null,null,null,0,8.8552256268052112,null,8.8552256268052112,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":93.739267164321902},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,95.59885169083924,-0.64413330286226356,8.8430211000501764,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$40-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,4.8100175627008817,5.4393374258414804,8.9999999999999947,{"$f":"IF(B662<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},null,201.60132919255548,169.70818896100337,0.29647376199478714,18.793859155559915,0.98816760250342939,-0.11697581345439262,1.1516794216340998E-2,null,null,null,0,8.8430211000501764,null,8.8430211000501764,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":93.74241900250243},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,95.559018835968061,-0.64251414397696149,8.8307821690996491,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$40-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,4.7763541941482748,5.4087555356778241,9.0833333333333286,{"$f":"IF(B663<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},null,201.52963005378737,169.63605909304979,0.29636476010499924,18.777320251398152,0.98806051268523865,-0.11678454348298646,1.1638622928334286E-2,null,null,null,0,8.8307821690996491,null,8.8307821690996491,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":93.745492775486312},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,95.519202578119746,-0.64089040659097751,8.8185086300855069,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$40-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,4.7428986981427315,5.3783455877808022,9.1666666666666625,{"$f":"IF(B664<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},null,201.4579607896604,169.56396010753693,0.29625579297646409,18.760794501438227,0.98795346748780544,-0.11659202159734336,1.1760796135762419E-2,null,null,null,0,8.8185086300855069,null,8.8185086300855069,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":93.748488906909685},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,95.479402910378866,-0.63926206360780724,8.8062002781901452,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$40-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,4.7096497964588613,5.3481066154298169,9.2499999999999964,{"$f":"IF(B665<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},null,201.38632138772681,169.49189199030062,0.29614686060045281,18.744281895967674,0.98784646689253774,-0.11639824001808262,1.1883315877417644E-2,null,null,null,0,8.8062002781901452,null,8.8062002781901452,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":93.751407817539473},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,95.439619825832878,-0.6376290878048041,8.7938569076424713,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$40-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,4.6766062188097957,5.3180376573395236,9.3333333333333304,{"$f":"IF(B666<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},null,201.31471183554405,169.41985472718454,0.29603796296823837,18.727782425280964,0.98773951088085132,-0.11620319092024838,1.2006184201581505E-2,null,null,null,0,8.7938569076424713,null,8.7938569076424713,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":93.754249925297543},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,95.399853317572124,-0.63599145183264771,8.7814783117138902,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$40-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,4.6437667027976675,5.2881377576292605,9.4166666666666643,{"$f":"IF(B667<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},null,201.24313212067469,169.34784830404004,0.29592910007109519,18.711296079679471,0.98763259943416992,-0.11600686643306059,1.2129403166078134E-2,null,null,null,0,8.7814783117138902,null,8.7814783117138902,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":93.757015645284554},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,95.3601033786898,-0.63434912821481149,8.7690642827142806,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$40-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,4.6111299938644184,5.2584059657926687,9.4999999999999982,{"$f":"IF(B668<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},null,201.17158223068651,169.2758727067264,0.29582027190029936,18.694822849471706,0.98752573253392451,-0.11580925863966304,1.2252974838295572E-2,null,null,null,0,8.7690642827142806,null,8.7690642827142806,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":93.759705389803699},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,95.320370002282019,-0.63270208934701389,8.7566146119878319,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$40-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,4.5786948452428406,5.2288413366674762,9.5833333333333321,{"$f":"IF(B669<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},null,201.10006215315249,169.20392792111051,0.29571147844712908,18.678362724972658,0.98741891016155436,-0.11561035957687342,1.2376901295228393E-2,null,null,null,0,8.7566146119878319,null,8.7566146119878319,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":93.762319568384058},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,95.280653181447732,-0.63105030749669699,8.74412908990913,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$40-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,4.5464600179080641,5.1994429304054472,9.6666666666666661,{"$f":"IF(B670<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},null,201.02857187565078,169.13201393306713,0.29560271970286378,18.661915696504593,0.9873121322985059,-0.11541016123492788,1.2501184623532779E-2,null,null,null,0,8.74412908990913,null,8.74412908990913,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":93.7648585878039},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,95.240952909288794,-0.6293937548024785,8.7316075058789941,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$40-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,4.514424280529223,5.1702098124425078,9.75,{"$f":"IF(B671<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},null,200.95711138576468,169.06013072847875,0.29549399565878476,18.645481754396513,0.98720539892623371,-0.11520865555722863,1.2625826919554939E-2,null,null,null,0,8.7316075058789941,null,8.7316075058789941,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":93.767322852113566},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,95.201269178909925,-0.62773240327360835,8.7190496483203734,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$40-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,4.4825864094214625,5.1411410534690347,9.8333333333333339,{"$f":"IF(B672<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},null,200.88568067108272,168.98827829323562,0.29538530630617521,18.629060888984242,0.98709871002620009,-0.11500583444008719,1.2750830289371962E-2,null,null,null,0,8.7190496483203734,null,8.7190496483203734,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":93.76971276265823},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,95.16160198341872,-0.62606622478942831,8.7064553046742699,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$40-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,4.4509451884982729,5.112235729400318,9.9166666666666679,{"$f":"IF(B673<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},null,200.81427971919857,168.91645661323571,0.29527665163631978,18.612653090610593,0.98699206557987473,-0.11480168973246692,1.2876196848838006E-2,null,null,null,0,8.7064553046742699,null,8.7064553046742699,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":93.772028718100415},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,95.121951315925628,-0.62439519109883113,8.6938242613956405,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$40-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,4.4194994092241071,5.0834929213471751,10.000000000000002,{"$f":"IF(B674<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},null,200.74290851771099,168.84466567438477,0.29516803164050465,18.596258349625373,0.98688546556873524,-0.11459621323572552,1.3001928723623379E-2,null,null,null,0,8.6938242613956405,null,8.6938242613956405,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":93.774271114442314},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,95.082317169543998,-0.62271927381970316,8.6811563039491926,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$40-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,4.3882478705672536,5.0549117155867487,10.083333333333336,{"$f":"IF(B675<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},null,200.67156705422406,168.77290546259627,0.29505944631001813,18.579876656385011,0.98677890997426732,-0.11438939670335591,1.3128028049253615E-2,null,null,null,0,8.6811563039491926,null,8.6811563039491926,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":93.776440345047803},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,95.042699537390021,-0.62103844443837297,8.6684512168052059,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$40-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,4.3571893789530263,5.0264912035334568,10.16666666666667,{"$f":"IF(B676<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},null,200.6002553163469,168.70117596379131,0.29495089563614985,18.56350800125287,0.98667239877796353,-0.1141812318407228,1.3254496971152108E-2,null,null,null,0,8.6684512168052059,null,8.6684512168052059,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":93.778536800664256},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,95.003098412582773,-0.6193526743090797,8.6557087834355286,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$40-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,4.3263227482173372,4.9982304817101078,10.250000000000004,{"$f":"IF(B677<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},null,200.52897329169386,168.62947716389894,0.29484237961019144,18.547152374599278,0.98656593196132514,-0.11397171030480414,1.3381337644688074E-2,null,null,null,0,8.6557087834355286,null,8.6557087834355286,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":93.780560869444301},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,94.9635137882442,-0.61766193465339603,8.6429287863091968,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$40-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,4.2956467995603802,4.9701286517191781,10.333333333333337,{"$f":"IF(B678<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},null,200.45772096788443,168.55780904885569,0.29473389822343576,18.53080976680144,0.98645950950586003,-0.11376082370392339,1.3508552235199645E-2,null,null,null,0,8.6429287863091968,null,8.6429287863091968,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":93.782512936967066},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,94.923945657499104,-0.61596619655968554,8.6301110068883524,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$40-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,4.2651603615007607,4.9421848202142584,10.416666666666671,{"$f":"IF(B679<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},null,200.38649833254325,168.48617160460594,0.294625451467178,18.514480168243153,0.98635313139308489,-0.11354856359748901,1.3636142918063143E-2,null,null,null,0,8.6301110068883524,null,8.6301110068883524,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":93.784393386259538},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,94.884394013475145,-0.61426543098254538,8.617255225624012,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$40-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,4.2348622698298444,4.9143980988716507,10.500000000000005,{"$f":"IF(B680<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},null,200.31530537330013,168.41456481710171,0.29451703933271434,18.498163569315381,0.98624679760452327,-0.11333492149572437,1.3764111878701968E-2,null,null,null,0,8.617255225624012,null,8.617255225624012,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":93.786202597817464},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,94.844858849302867,-0.61255960874224558,8.6043612219518462,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$40-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,4.2047513675663986,4.8867676043621247,10.583333333333339,{"$f":"IF(B681<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},null,200.24414207779003,168.34298867230277,0.29440866181134306,18.48185996041579,0.98614050812170695,-0.11311988885940297,1.3892461312668303E-2,null,null,null,0,8.6043612219518462,null,8.6043612219518462,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":93.787940949626147},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,94.805340158115655,-0.61084870052416307,8.5914287742878859,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$40-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,0,4.1748265049115005,4.8592924583228445,10.666666666666673,{"$f":"IF(B682<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},null,200.17300843365305,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":168.2714431561765},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.29430031889436403},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":18.465569331948814},0.98603426292617524,{"$f":"(1.1-0.1*U682^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-0.11290345709957812},{"$f":"E682-E191","v":1.4021193425643119E-2},null,null,null,0,8.5914287742878859,null,8.5914287742878859,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":93.789608817181048},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.750000000000007,94.765837933049781,-0.60913267687822525,8.5784576600243287,0,0,1,{"$f":"IF(SUM(I$554:I682)<($H$40-1),IF((F683+G683)*H683>0,1,0),0)","v":0},0,0,4.1450865392037715,4.8319717873294437,10.750000000000007,{"$f":"IF(B683<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},null,{"$f":"C683*1.8+32-H$20","v":200.10190442853445},168.19992825469808,0.29419201057307875,18.449291674325906,{"$f":"((Q683+460)/(H$24*1.8+32+460))","v":0.9859280619994748},-0.11268561757731241,1.4150310433512558E-2,null,null,null,{"$f":"IF(AA682>0,AA682,IF(K683=0,0,B683))","v":0},{"$f":"IF(AA682>0,AB682,E683)","v":8.5784576600243287},null,{"$f":"IF(B683<=AD$59,E683,AD682)","v":8.5784576600243287},{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":93.791206573508163},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,{"$f":"IF(ROUND(B683,1)=H$48,H$48,IF(B683<$H$48,B683+1/12,B683))","v":10.833333333333341},{"$f":"IF(B683<H$48,IF(I683<1,C683*(1-$H$22/12), $C$63),C683)","v":94.726352167244343},{"$f":"V684*T684/3.413","v":-0.60741150821834244},{"$f":"(D684*$H$23/1000-H$32)/1000","v":8.5654476555252383},{"$f":"IF(B684>H$48-5,0,IF(C684 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B684,1)=H$48-5,IF(E684-(E683-E684)*60<1,1,0),IF(E684-(E683-E684)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B684,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I683)<($H$40-1),IF((F684+G684)*H684>0,1,0),0)","v":0},{"$f":"IF(OR(I684=1,J683 =1), 1,0)","v":0},{"$f":"I684/(1+$H$38)^B684","v":0},{"$f":"IF(B684<H$48,E684/((1+$H$38)^B684),0)","v":4.1155303348748484},{"$f":"IF(B684<H$48,($H$33/1000)/((1+$H$38)^B684),0)","v":4.8048047228682549},{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},null,200.03083005008469,168.12844395385034,0.29408373683879052,18.433026977965142,0.98582190532316061,-0.11246636160340802,1.4279814562391024E-2,null,null,null,0,8.5654476555252383,null,8.5654476555252383,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":93.792734589184207},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,94.686882853841325,-0.60568516482183721,8.5523985361222437,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$40-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,4.0861567634051479,4.7777904013087058,10.916666666666675,{"$f":"IF(B685<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},null,199.95978528595924,168.05699023962362,0.29397549768280418,18.416775233291474,0.98571579287879485,-0.11224568043813155,1.4409708048674474E-2,null,null,null,0,8.5523985361222437,null,8.5523985361222437,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":93.794193232356562},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,94.647429985985568,-0.60395361682888482,8.5393100761102918,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$40-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,4.056964703279931,4.7509279638758626,11.000000000000009,{"$f":"IF(B686<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},null,199.88877012381889,167.98556709801619,0.29386729309642623,18.400536430736793,0.9856097246479476,-0.11202356529094112,1.4539993139070617E-2,null,null,null,0,8.5393100761102918,null,8.5393100761102918,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":93.79558286876312},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,94.607993556824738,-0.60221683424193073,8.526182048743264,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$40-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,4.027953039945583,4.7242165566231273,11.083333333333343,{"$f":"IF(B687<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},null,199.8177845513294,167.91417451503378,0.29375912307096497,18.384310560739635,0.98550370061219661,-0.11180000732021023,1.4670672090657533E-2,null,null,null,0,8.526182048743264,null,8.526182048743264,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":93.796903861751844},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,94.568573559509403,-0.60047478692512457,8.513014226229684,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$40-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,3.9991206657662306,4.6976553304050981,11.166666666666677,{"$f":"IF(B688<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},null,199.74682855616177,167.84281247668986,0.29365098759773012,18.368097613745476,0.98539772075312704,-0.11157499763295023,1.480174717091387E-2,null,null,null,0,8.513014226229684,null,8.513014226229684,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":93.798156572300158},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,94.529169987192944,-0.59872744460374894,8.4998063797284029,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$40-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,3.9704664799806091,4.6712434408505654,11.250000000000011,{"$f":"IF(B689<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},null,199.67590212599217,167.77148096900561,0.2935428866680333,18.351897580206611,0.98529178505233217,-0.11134852728453321,1.4933220657770363E-2,null,null,null,0,8.4998063797284029,null,8.4998063797284029,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":93.799341359034187},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,94.489782833031612,-0.59697477686362532,8.4865582793441163,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$40-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,3.9419893886591382,4.644980048335678,11.333333333333345,{"$f":"IF(B690<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},null,199.60500524850175,167.70017997800966,0.29343482027318779,18.335710450581871,0.98518589349141272,-0.11112058727841087,1.5065094839650683E-2,null,null,null,0,8.4865582793441163,null,8.4865582793441163,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":93.80045857824777},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,94.450412090184514,-0.595216753150555,8.4732696941231254,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$40-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,3.9136883046613837,4.6188643179572493,11.416666666666679,{"$f":"IF(B691<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},null,199.53413791137697,167.62890948973848,0.29332678840450832,18.319536215337223,0.98508004605197674,-0.11089116856583311,1.5197372015510524E-2,null,null,null,0,8.4732696941231254,null,8.4732696941231254,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":93.801508583921333},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,94.411057751813601,-0.59345334276972694,8.4599403920488729,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$40-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,3.8855621475936859,4.5928954195062124,11.500000000000012,{"$f":"IF(B692<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},null,199.46330010230935,167.55766949023609,0.29321879105331172,18.303374864945084,0.98497424271564071,-0.11066026204556756,1.5330054494890888E-2,null,null,null,0,8.4599403920488729,null,8.4599403920488729,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":93.802491727740517},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,94.371719811083679,-0.5916845148851404,8.4465701400375721,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$40-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,3.8576098437671065,4.5670725274412352,11.583333333333346,{"$f":"IF(B693<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},null,199.39249180899549,167.48645996555413,0.29311082821091583,18.287226389885035,0.984868483464028,-0.11042785856361237,1.5463144597953615E-2,null,null,null,0,8.4465701400375721,null,8.4465701400375721,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":93.803408359114655},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,94.332398261162396,-0.58991023851901225,8.4331587039337297,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$40-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,3.829830326155589,4.541394820862469,11.66666666666668,{"$f":"IF(B694<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},null,199.32171301913718,167.41528090175186,0.29300289986864081,18.271090780643021,0.9847627682787703,-0.11019394891291386,1.5596644655525793E-2,null,null,null,0,8.4331587039337297,null,8.4331587039337297,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":93.80425882519512},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,94.293093095220243,-0.58813048255119771,8.4197058485057639,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$40-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,3.8022225343544434,4.5158614834854589,11.750000000000014,{"$f":"IF(B695<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},null,199.25096372044129,167.34413228489615,0.29289500601780782,18.254968027712124,0.98465709714150629,-0.10995852383307676,1.5730557009149493E-2,null,null,null,0,8.4197058485057639,null,8.4197058485057639,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":93.805043470893395},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,94.253804306430567,-0.58634521571859821,8.406211337441535,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$40-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,3.77478541453904,4.4904717036151887,11.833333333333348,{"$f":"IF(B696<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},null,199.18024390061987,167.27301410106153,0.29278714664974037,18.238858121591932,0.98455147003388299,-0.10972157401007879,1.5864884011124403E-2,null,null,null,0,8.406211337441535,null,8.406211337441535,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":93.805762638899068},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,94.214531887969557,-0.58455440661456426,8.3926749333438231,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$40-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,3.747517919423764,4.4652246741202832,11.916666666666682,{"$f":"IF(B697<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},null,199.10955354739005,167.20192633633008,0.29267932175576306,18.222761052788883,0.98444588693755442,-0.10948309007597794,1.5999628024545132E-2,null,null,null,0,8.3926749333438231,null,8.3926749333438231,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":93.806416669697583},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,94.175275833016244,-0.58275802368831497,8.3790963977259469,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$40-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,3.7204190082212785,4.4401195924073447,12.000000000000016,{"$f":"IF(B698<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},null,199.0388926484741,167.13086897679156,0.29257153132720259,18.206676811816209,0.98434034783418267,-0.10924306260862389,1.6134791423356276E-2,null,null,null,0,8.3790963977259469,null,8.3790963977259469,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":93.807005901587871},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,94.136036134752487,-0.5809560352443317,8.365475491007178,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$40-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,3.6934876466019695,4.4151556603954436,12.08333333333335,{"$f":"IF(B699<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},null,198.96826119159934,167.05984200854311,0.29246377535538681,18.19060538919382,0.98423485270543742,-0.10900148213136401,1.62703765923915E-2,null,null,null,0,8.365475491007178,null,8.365475491007178,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":93.807530670699776},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,94.096812786363017,-0.57914840944176349,8.3518119725082549,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$40-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,3.666722806653691,4.3903320844907432,12.166666666666684,{"$f":"IF(B700<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},null,198.89765916449829,166.98884541768973,0.29235605383164553,18.174546775448476,0.98412940153299555,-0.10875833911274869,1.6406385927421496E-2,null,null,null,0,8.3518119725082549,null,8.3518119725082549,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":93.807991311011335},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,94.057605781035377,-0.57733511429383533,8.3381056004468839,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$40-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,3.6401234668417612,4.365648075561273,12.250000000000018,{"$f":"IF(B701<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},null,198.82708655490853,166.9178791903438,0.29224836674731025,18.15850096111356,0.98402399429854248,-0.10851362396623865,1.6542821835187738E-2,null,null,null,0,8.3381056004468839,null,8.3381056004468839,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":93.8083881543659},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,94.018415111959953,-0.5755161176672301,8.3243561319331061,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$40-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,3.6136886119691605,4.3411028489118459,12.333333333333352,{"$f":"IF(B702<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},null,198.75654335057277,166.84694331262534,0.292140714093714,18.14246793672919,0.98391863098377041,-0.10826732704990401,1.6679686733473531E-2,null,null,null,0,8.3243561319331061,null,8.3243561319331061,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":93.808721530489066},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,93.979240772329973,-0.57369138728150026,8.3105633229648159,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$40-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,3.587417233137046,4.3166956242591086,12.416666666666686,{"$f":"IF(B703<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},null,198.6860295392388,166.77603777066196,0.29203309586219139,18.126447692842333,0.98381331157037932,-0.10801943866612802,1.6816983051114676E-2,null,null,null,0,8.3105633229648159,null,8.3105633229648159,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":93.808991767005452},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,93.940082755341507,-0.57186089070845914,8.2967269284231815,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$40-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,3.5613083277054822,4.2924256257067386,12.50000000000002,{"$f":"IF(B704<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},null,198.61554510865957,166.7051625505888,0.29192551204407891,18.110440220006524,0.98370803604007739,-0.10776994906130824,1.6954713228075846E-2,null,null,null,0,8.2967269284231815,null,8.2967269284231815,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":93.809199189455356},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,93.900941054193453,-0.57002459537156347,8.282846702067971,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$40-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,3.5353608992543784,4.2682920817207783,12.583333333333353,{"$f":"IF(B705<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},null,198.54509004659309,166.63431763854854,0.29181796263071447,18.094445508782144,0.98360280437457948,-0.10751884842555137,1.7092879715482567E-2,null,null,null,0,8.282846702067971,null,8.282846702067971,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":93.80934412131117},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,93.861815662087537,-0.56818246854532217,8.2689223965330783,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$40-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,3.5095739575447644,4.2442942251051097,12.666666666666687,{"$f":"IF(B706<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},null,198.47466434080243,166.56350302069146,0.29171044761343756,18.078463549736284,0.98349761655560897,-0.10726612689237477,1.7231484975663847E-2,null,null,null,0,8.2689223965330783,null,8.2689223965330783,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":93.809426883993794},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,93.822706572228341,-0.56633447735466569,8.2549537633217582,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$40-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,3.4839465184801912,4.2204312929770618,12.750000000000021,{"$f":"IF(B707<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},null,198.40426797905587,166.49271868317535,0.29160296698358956,18.062494333442658,0.98339247256489648,-0.10701177453839894,1.7370531482200136E-2,null,null,null,0,8.2549537633217582,null,8.2549537633217582,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":93.809447796888648},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,93.783613777823248,-0.56448058877433671,8.2409405528020336,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$40-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,3.4584776040684506,4.1967025267431648,12.833333333333355,{"$f":"IF(B708<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},null,198.3339009491267,166.42196461216554,0.29149552073251339,18.046537850481684,0.98328737238417996,-0.10675578138304176,1.7510021719985502E-2,null,null,null,0,8.2409405528020336,null,8.2409405528020336,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":93.80940717736182},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,93.744537272082496,-0.56262076962828789,8.2268825142021242,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$40-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,3.4331662423835527,4.1731071720750288,12.916666666666689,{"$f":"IF(B709<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},null,198.26356323879335,166.35124079383493,0.29138810885155353,18.030594091440605,0.98318231599520556,-0.10649813738821318,1.7649958185247172E-2,null,null,null,0,8.2268825142021242,null,8.2268825142021242,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":93.809305340775822},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,93.705477048219137,-0.56075498658904155,8.2127793956056152,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$40-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,3.4080114675278343,4.1496444788853672,13.000000000000023,{"$f":"IF(B710<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},null,198.1932548358393,166.28054721436388,0.29128073133205612,18.014663046913228,0.98307730337972643,-0.10623883245800336,1.7790343385609475E-2,null,null,null,0,8.2127793956056152,null,8.2127793956056152,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":93.809142600505353},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,93.666433099449051,-0.55888320617708787,8.1986309439469149,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$40-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,3.3830123195944339,4.1263137013041513,13.083333333333357,{"$f":"IF(B711<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},null,198.12297572805315,166.20988385994033,0.29117338816536897,17.998744707500123,0.98297233451950372,-0.1059778564383745,1.7931179840138256E-2,null,null,null,0,8.1986309439469149,null,8.1986309439469149,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":93.808919267952845},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,93.627405418990946,-0.55700539476025179,8.1844369050064536,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$40-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,3.3581678446298997,4.1031140976548981,13.166666666666691,{"$f":"IF(B712<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},null,198.05272590322858,166.13925071675968,0.29106607934284157,17.982839063808456,0.98286740939630612,-0.10571519911684778,1.8072470079385283E-2,null,null,null,0,8.1844369050064536,null,8.1844369050064536,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":93.808635652563837},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,93.588394000066373,-0.55512151855307557,8.1701970234060308,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$40-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,3.3334770945970988,4.080044930431094,13.250000000000025,{"$f":"IF(B713<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},null,197.98250534916434,166.06864777102484,0.2909588048558247,17.966946106452212,0.98276252799190988,-0.10545085022218972,1.8214216645430881E-2,null,null,null,0,8.1701970234060308,null,8.1701970234060308,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":93.808292061842309},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,93.54939883589968,-0.55323154361618809,8.1559110426040409,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$40-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,3.3089391273383151,4.0571054662727519,13.333333333333359,{"$f":"IF(B714<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},null,197.91231405366429,165.99807500894633,0.29085156469567131,17.951065826051945,0.98265769028809902,-0.10518479942409778,1.8356422091946101E-2,null,null,null,0,8.1559110426040409,null,8.1559110426040409,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":93.807888801365763},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,93.510419919718061,-0.55133543585566724,8.1415787048906569,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$40-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,3.2845530065385629,4.0342949759430899,13.416666666666693,{"$f":"IF(B715<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},null,197.84215200453738,165.92753241674205,0.29074435885373562,17.935198213234855,0.98255289626666453,-0.10491703633288148,1.8499088984222922E-2,null,null,null,0,8.1415787048906569,null,8.1415787048906569,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":93.807426174800213},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,93.47145724475152,-0.54943316102243023,8.1271997513832162,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$40-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,3.2603178016892276,4.0116127343053609,13.500000000000027,{"$f":"IF(B716<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},null,197.77201918959759,165.85701998063743,0.29063718732137345,17.919343258634967,0.98244814590940555,-0.10464755049914713,1.8642219899227541E-2,null,null,null,0,8.1271997513832162,null,8.1271997513832162,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":93.806904483915048},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,93.432510804232876,-0.54752468471158722,8.1127739220213435,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$40-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,3.236232588051823,3.9890580202997912,13.583333333333361,{"$f":"IF(B717<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},null,197.70191559666404,165.78653768686542,0.29053005008994237,17.903500952892784,0.98234343919812905,-0.10437633141347748,1.8785817425653661E-2,null,null,null,0,8.1127739220213435,null,8.1127739220213435,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":93.8063240285977},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,93.393580591397779,-0.54560997236179343,8.0983009555620455,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$40-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,3.2122964466219774,3.9666301169206606,13.666666666666694,{"$f":"IF(B718<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},null,197.63184121356088,165.71608552166634,0.29042294715080164,17.88767128665549,0.9822387761146486,-0.10410336850610674,1.8929884163966904E-2,null,null,null,0,8.0983009555620455,null,8.0983009555620455,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":93.805685106868296},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,93.354666599484702,-0.54368898925464393,8.0837805895751416,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$40-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,3.1885084640937822,3.9443283111935137,13.750000000000028,{"$f":"IF(B719<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},null,197.56179602811733,165.64566347128812,0.29031587849531193,17.871854250577002,0.9821341566407864,-0.10382865114660333,1.9074422726445661E-2,null,null,null,0,8.0837805895751416,null,8.0837805895751416,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":93.804988014893979},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,93.31576882173492,-0.54176170051400452,8.0692125604381992,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$40-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,3.1648677328241734,3.9221518941524884,13.833333333333362,{"$f":"IF(B720<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},null,197.49178002816771,165.57527152198605,0.29020884411483572,17.856049835317805,0.98202958075837166,-0.10355216864354075,1.9219435737239721E-2,null,null,null,0,8.0692125604381992,null,8.0692125604381992,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":93.804233047003308},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,93.276887251392537,-0.53982807110538689,8.0545966033318237,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$40-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,3.1413733507976809,3.9001001608177823,13.916666666666696,{"$f":"IF(B721<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},null,197.42179320155142,165.504909660023,0.29010184400073691,17.840258031545147,0.98192504844924122,-0.1032739102441733,1.936492583241467E-2,null,null,null,0,8.0545966033318237,null,8.0545966033318237,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":93.803420495700351},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,93.238021881704455,-0.53788806583529558,8.0399324522347069,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$40-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,3.1180244215913109,3.8781724101732382,14.00000000000003,{"$f":"IF(B722<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},null,197.35183553611287,165.43457787166918,0.28999487814438119,17.824478829932758,0.98182055969523963,-0.10299386513410834,1.9510895659998084E-2,null,null,null,0,8.0399324522347069,null,8.0399324522347069,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":93.802550651678828},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,93.199172705920418,-0.53594164935058675,8.0252198399187886,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$40-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,3.0948200543396998,3.8563679451440644,14.083333333333364,{"$f":"IF(B723<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},null,197.28190701970161,165.36427614320232,0.28988794653713579,17.808712221161045,0.98171611447821894,-0.10271202243697659,1.9657347880029263E-2,null,null,null,0,8.0252198399187886,null,8.0252198399187886,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":93.801623803835881},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,93.160339717292956,-0.53398878613781442,8.0104584979443167,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$40-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,3.0717593637004472,3.834686072574669,14.166666666666698,{"$f":"IF(B724<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},null,197.21200764017217,165.29400446090759,0.28978104917036962,17.792958195917066,0.98161171278003845,-0.10242837121410024,1.9804285164611635E-2,null,null,null,0,8.0104584979443167,null,8.0104584979443167,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":93.800640239285968},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,93.121522909077427,-0.53202944052259515,7.9956481566550384,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$40-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,3.0488414698197288,3.8131261032066286,14.250000000000032,{"$f":"IF(B725<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},null,197.14213738538422,165.22376281107756,0.28967418603545303,17.777216744894503,0.98150735458256577,-0.10214290046416336,1.9951710197953609E-2,null,null,null,0,7.9956481566550384,null,7.9956481566550384,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":93.799600243374471},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,93.082722274531989,-0.53006357666893233,7.9807885451730982,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$40-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,3.0260654982980104,3.7916873516567744,14.333333333333366,{"$f":"IF(B726<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},null,197.07229624320243,165.15355118001227,0.28956735712375814,17.7614878587936,0.9814030398676753,-0.10185559912287352,2.0099625676429866E-2,null,null,null,0,7.9807885451730982,null,7.9807885451730982,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":93.798504099691229},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,93.043937806917612,-0.52809115857857925,7.9658793913942203,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$40-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,3.0034305801561012,3.7703691363954088,14.4166666666667,{"$f":"IF(B727<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},null,197.00248420149657,165.08336955401919,0.28946056242665874,17.7457715283212,0.98129876861724941,-0.10156645606262917,2.0248034308617768E-2,null,null,null,0,7.9658793913942203,null,7.9658793913942203,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":93.797352090083947},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,93.005169499498066,-0.52611215009037648,7.9509204219827003,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$40-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,2.9809358518013398,3.7491707797246341,14.500000000000034,{"$f":"IF(B728<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},null,196.93270124814137,165.01321791941311,0.28935380193552984,17.730067744190876,0.98119454081317781,-0.10127546009218022,2.0396938815353316E-2,null,null,null,0,7.9509204219827003,null,7.9509204219827003,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":93.796144494671466},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,92.966417345539952,-0.52412651487959572,7.935911362366447,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$40-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,2.9585804549940278,3.7280916077568116,14.583333333333368,{"$f":"IF(B729<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},null,196.86294737101679,164.94309626251649,0.28924707564174845,17.714376497122771,0.98109035643735798,-0.1009825999562903,2.0546341929781775E-2,null,null,null,0,7.935911362366447,null,7.935911362366447,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":93.794881591856949},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,92.927681338312652,-0.52213421645726366,7.9208519367318706,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$40-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,2.9363635368140155,3.7071309503931391,14.666666666666702,{"$f":"IF(B730<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},null,196.79322255800764,164.87300456965895,0.28914038353669314,17.698697777843421,0.98098621547169462,-0.10068786433539419,2.0696246397406526E-2,null,null,null,0,7.9208519367318706,null,7.9208519367318706,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":93.793563658340929},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,92.888961471088365,-0.52013521816952246,7.9057418680190494,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$40-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,2.9142842496276087,3.6862881413023469,14.750000000000036,{"$f":"IF(B731<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},null,196.72352679700393,164.80294282717759,0.2890337256117439,17.683031577086183,0.98088211789810031,-0.10039124184525727,2.0846654976135248E-2,null,null,null,0,7.9057418680190494,null,7.9057418680190494,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":93.792190969134168},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,92.850257737142087,-0.51812948319694552,7.8905808779165545,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$40-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,2.8923417510545613,3.6655625178995206,14.833333333333369,{"$f":"IF(B732<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},null,196.65386007590061,164.73291102141692,0.28892710185828241,17.667377885590867,0.98077806369849507,-0.10009272103663013,2.0997570436333213E-2,null,null,null,0,7.8905808779165545,null,7.8905808779165545,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":93.790763797570534},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,92.811570129751615,-0.51611697455387462,7.8753686868564454,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$40-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,2.8705352039353391,3.6449534213250279,14.916666666666703,{"$f":"IF(B733<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},null,196.58422238259777,164.66290913872891,0.28882051226769201,17.65173669410396,0.98067405285480624,-9.9792290394902242E-2,2.1148995560876571E-2,null,null,null,0,7.8753686868564454,null,7.8753686868564454,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":93.789282415319676},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,92.772898642197561,-0.51409765508775251,7.8601050140092212,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$40-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,2.8488637762985873,3.6244601964235854,15.000000000000037,{"$f":"IF(B734<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},null,196.51461370500047,164.59293716547279,0.28871395683135748,17.636107993378459,0.98057008534896895,-9.9489938339755904E-2,2.1300933145196765E-2,null,null,null,0,7.8601050140092212,null,7.8601050140092212,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":93.787747092399556},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,92.734243267763318,-0.51207148747844822,7.8447895772787195,0,0,0,{"$f":"IF(SUM(I$554:I734)<($H$40-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,2.8273266413287748,3.6040821917234225,15.083333333333371,{"$f":"IF(B735<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},null,196.44503403101882,164.52299508801531,0.28860743554066537,17.620491774173956,0.98046616116292584,-9.9185653224816164E-2,2.145338599733293E-2,null,null,null,0,7.8447895772787195,null,7.8447895772787195,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":93.786158097188945},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,92.695603999735084,-0.51003843423757411,7.8294220932969578,0,0,0,{"$f":"IF(SUM(I$554:I735)<($H$40-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,2.8059229773340411,3.5838187594155766,15.166666666666705,{"$f":"IF(B736<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},null,196.37548334856803,164.45308289273046,0.28850094838700369,17.60488802725655,0.98036228027862671,-9.8879423337298628E-2,2.1606356937986071E-2,null,null,null,0,7.8294220932969578,null,7.8294220932969578,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":93.784515696439769},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,92.656980831401867,-0.50799845770783192,7.8140022774191875,0,0,0,{"$f":"IF(SUM(I$554:I736)<($H$40-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,2.7846519677143111,3.5636692553332954,15.250000000000039,{"$f":"IF(B737<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},null,196.30596164556823,164.38320056599974,0.2883944953617622,17.58929674339899,0.98025844267802964,-9.8571236897660494E-2,2.1759848800565251E-2,null,null,null,0,7.8140022774191875,null,7.8140022774191875,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":93.782820155289343},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,92.618373756055448,-0.50595152006230304,7.7985298437185291,0,0,0,{"$f":"IF(SUM(I$554:I737)<($H$40-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,2.7635128009294783,3.5436330389315636,15.333333333333373,{"$f":"IF(B738<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},null,196.23646890994468,164.3133480942119,0.28828807645633214,17.573717913380477,0.98015464834309951,-9.8261082059241417E-2,2.191386443124177E-2,null,null,null,0,7.7985298437185291,null,7.7985298437185291,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":93.78107173727247},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,92.579782766990434,-0.50389758330378631,7.7830045049809726,0,0,0,{"$f":"IF(SUM(I$554:I738)<($H$40-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,2.7425046704679135,3.5237094732667358,15.416666666666707,{"$f":"IF(B739<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},null,196.16700512962765,164.24352546376312,0.28818169166210628,17.558151527986894,0.98005089725580874,-9.7948946907909742E-2,2.2068406689003339E-2,null,null,null,0,7.7830045049809726,null,7.7830045049809726,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":93.779270704333513},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,92.54120785750419,-0.50183660926411333,7.7674259727001926,0,0,0,{"$f":"IF(SUM(I$554:I739)<($H$40-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,2.7216267748151166,3.5038979249762923,15.500000000000041,{"$f":"IF(B740<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},null,196.0975702925524,164.1737326610569,0.28807534097047904,17.542597578010572,0.97994718939813763,-9.7634819461705755E-2,2.2223478445694944E-2,null,null,null,0,7.7674259727001926,null,7.7674259727001926,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":93.777417316838253},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,92.502649020896897,-0.49976855960345823,7.7517939570723371,0,0,0,{"$f":"IF(SUM(I$554:I740)<($H$40-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,2.7008783174225544,3.4841977642587008,15.583333333333375,{"$f":"IF(B741<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},null,196.02816438665928,164.10396967250412,0.28796902437284644,17.527056054250409,0.97984352475207392,-9.7318687670480672E-2,2.2379082586081012E-2,null,null,null,0,7.7517939570723371,null,7.7517939570723371,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":93.775511833585739},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,92.464106250471531,-0.49769339580964944,7.7361081669908254,0,0,0,{"$f":"IF(SUM(I$554:I741)<($H$40-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,2.6802585066767115,3.4646083648533996,15.666666666666709,{"$f":"IF(B742<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},null,195.95878739989362,164.03423648452301,0.28786274186060612,17.511526947511868,0.9797399032996128,-9.7000539415535297E-2,2.253522200789515E-2,null,null,null,0,7.7361081669908254,null,7.7361081669908254,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":93.773554511819896},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,92.425579539533842,-0.49561107919747927,7.7203683100411258,0,0,0,{"$f":"IF(SUM(I$554:I742)<($H$40-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,2.6597665558683206,3.4451291040208836,15.750000000000043,{"$f":"IF(B743<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},null,195.88943932020578,163.96453308353907,0.2877564934251573,17.496010248606837,0.9796363250227571,-9.6680362509257683E-2,2.2691899621889888E-2,null,null,null,0,7.7203683100411258,null,7.7203683100411258,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":93.771545607241237},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,92.387068881392381,-0.49352157090800186,7.7045740924954513,0,0,0,{"$f":"IF(SUM(I$554:I743)<($H$40-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,2.6394016831617773,3.4257593625229137,15.833333333333377,{"$f":"IF(B744<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},null,195.82012013555115,163.89485945598517,0.28765027905790064,17.480505948353823,0.97953278990351644,-9.6358144694755413E-2,2.2849118351884634E-2,null,null,null,0,7.7045740924954513,null,7.7045740924954513,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":93.769485374018245},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,92.348574269358465,-0.49142483190786007,7.6887252193076732,0,0,0,{"$f":"IF(SUM(I$554:I744)<($H$40-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,2.6191631115648142,3.4064985246028279,15.91666666666671,{"$f":"IF(B745<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},null,195.75082983389009,163.82521558830152,0.28754409875023856,17.465014037577816,0.97942929792390876,-9.6033873645493956E-2,2.3006881134828738E-2,null,null,null,0,7.6887252193076732,null,7.6887252193076732,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":93.76737406479883},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,92.310095696746231,-0.48932082298857599,7.6728213941079551,0,0,0,{"$f":"IF(SUM(I$554:I745)<($H$40-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,0,2.5990500688982796,3.3873459779659658,16.000000000000043,{"$f":"IF(B746<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},null,195.68156840318807,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":163.75560146693567},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.28743795249357496},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":17.449534507110428},0.97932584906595943,{"$f":"(1.1-0.1*U746^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-9.5707536964925233E-2},{"$f":"E746-E255","v":2.316519092084679E-2},null,null,null,0,7.6728213941079551,null,7.6728213941079551,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":93.765211930721605},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.083333333333375,92.271633156872596,-0.48720950476583896,7.6568623191973719,0,0,0,{"$f":"IF(SUM(I$554:I746)<($H$40-1),IF((F747+G747)*H747>0,1,0),0)","v":0},0,0,2.5790617877661068,3.3683011137602072,16.083333333333375,{"$f":"IF(B747<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},null,{"$f":"C747*1.8+32-H$20","v":195.61233583141552},163.68601707834247,0.28733184027931535,17.434067347789636,{"$f":"((Q747+460)/(H$24*1.8+32+460))","v":0.97922244331170083},-9.53791221861163E-2,2.3324050673290131E-2,null,null,null,{"$f":"IF(AA746>0,AA746,IF(K747=0,0,B747))","v":0},{"$f":"IF(AA746>0,AB746,E747)","v":7.6568623191973719},null,{"$f":"IF(B747<=AD$59,E747,AD746)","v":7.6568623191973719},{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":93.762999221427023},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,{"$f":"IF(ROUND(B747,1)=H$48,H$48,IF(B747<$H$48,B747+1/12,B747))","v":16.166666666666707},{"$f":"IF(B747<H$48,IF(I747<1,C747*(1-$H$22/12), $C$63),C747)","v":92.233186643057238},{"$f":"V748*T748/3.413","v":-0.48509083767882166},{"$f":"(D748*$H$23/1000-H$32)/1000","v":7.6408476955427416},{"$f":"IF(B748>H$48-5,0,IF(C748 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B748,1)=H$48-5,IF(E748-(E747-E748)*60<1,1,0),IF(E748-(E747-E748)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B748,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I747)<($H$40-1),IF((F748+G748)*H748>0,1,0),0)","v":0},{"$f":"IF(OR(I748=1,J747 =1), 1,0)","v":0},{"$f":"I748/(1+$H$38)^B748","v":0},{"$f":"IF(B748<H$48,E748/((1+$H$38)^B748),0)","v":2.5591975055255465},{"$f":"IF(B748<H$48,($H$33/1000)/((1+$H$38)^B748),0)","v":3.3493633265566127},{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},null,195.54313210654789,163.61646240898406,0.28722576209886685,17.418612550459954,0.97911908064317321,-9.5048616771380004E-2,2.34834633687937E-2,null,null,null,0,7.6408476955427416,null,7.6408476955427416,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":93.760736185068481},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,92.194756148622631,-0.48296478198946829,7.624777222771244,0,0,0,{"$f":"IF(SUM(I$554:I748)<($H$40-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,2.5394564642575204,3.3305320143301822,16.250000000000039,{"$f":"IF(B749<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},null,195.47395721656559,163.54693744532989,0.287119717943638,17.403170105972492,0.97901576104242416,-9.4716008111899369E-2,2.3643431997329323E-2,null,null,null,0,7.624777222771244,null,7.624777222771244,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":93.758423068323353},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,92.156341666894036,-0.48083129778178524,7.6086505991650588,0,0,0,{"$f":"IF(SUM(I$554:I749)<($H$40-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,2.5198379107371718,3.3118065784407134,16.333333333333371,{"$f":"IF(B750<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},null,195.40481114945413,163.47744217385673,0.28701370780503921,17.38774000518471,0.97891248449150881,-9.4381283527352797E-2,2.3803959562251897E-2,null,null,null,0,7.6086505991650588,null,7.6086505991650588,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":93.756060116403845},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,92.117943191199501,-0.47869034496113511,7.5924675216560287,0,0,0,{"$f":"IF(SUM(I$554:I750)<($H$40-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,2.5003410964046138,3.293186423613772,16.416666666666703,{"$f":"IF(B751<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},null,195.33569389320397,163.40797658104864,0.28690773167448214,17.372322238960734,0.9788092509724895,-9.4044430265535481E-2,2.3965049080364231E-2,null,null,null,0,7.5924675216560287,null,7.5924675216560287,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":93.753647573067767},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,92.079560714869842,-0.4765418832535292,7.5762276858203146,0,0,0,{"$f":"IF(SUM(I$554:I751)<($H$40-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,2.4809652773358639,3.274670957921769,16.500000000000036,{"$f":"IF(B752<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},null,195.26660543581059,163.33854065339693,0.2868017895433802,17.356916798171014,0.97870606046743658,-9.3705435501982765E-2,2.4126703581958786E-2,null,null,null,0,7.5762276858203146,null,7.5762276858203146,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":93.751185680629234},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,92.041194231238649,-0.47438587220490286,7.5599307858729112,0,0,0,{"$f":"IF(SUM(I$554:I752)<($H$40-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,2.4617097142139186,3.2562595927651419,16.583333333333368,{"$f":"IF(B753<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},null,195.19754576527444,163.26913437740018,0.28669588140314828,17.341523673692535,0.97860291295842738,-9.3364286339585656E-2,2.4288926110878961E-2,null,null,null,0,7.5599307858729112,null,7.5599307858729112,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":93.748674679969341},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,92.002843733642308,-0.4722222711804131,7.543576514662349,0,0,0,{"$f":"IF(SUM(I$554:I753)<($H$40-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,2.4425736723000782,3.2379517428536455,16.6666666666667,{"$f":"IF(B754<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},null,195.12851486960102,163.1997577395644,0.286590007245203,17.32614285640885,0.97849980842754702,-9.3020969808210507E-2,2.4451719724575049E-2,null,null,null,0,7.543576514662349,null,7.543576514662349,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":93.746114810546572},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,91.964509215419966,-0.47005103936370241,7.5271645636651145,0,0,0,{"$f":"IF(SUM(I$554:I754)<($H$40-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,2.4235564214053604,3.2197468261877433,16.750000000000032,{"$f":"IF(B755<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},null,195.0595127368008,163.13041072640269,0.28648416706096247,17.310774337209807,0.97839674685688771,-9.2675472864312006E-2,2.4615087494143317E-2,null,null,null,0,7.5271645636651145,null,7.5271645636651145,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":93.743506310407298},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,91.926190669913552,-0.46787213575620268,7.5106946229804032,0,0,0,{"$f":"IF(SUM(I$554:I755)<($H$40-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,2.4046572358622096,3.2016442640401088,16.833333333333364,{"$f":"IF(B756<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},null,194.99053935488925,163.06109332443552,0.2863783608418462,17.295418106991931,0.97829372822854965,-9.2327782390549451E-2,2.4779032504401499E-2,null,null,null,0,7.5106946229804032,null,7.5106946229804032,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":93.740849416196042},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,91.887888090467754,-0.46568551917638434,7.4941663813244368,0,0,0,{"$f":"IF(SUM(I$554:I756)<($H$40-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,2.3858753944962454,3.1836434809372247,16.916666666666696,{"$f":"IF(B757<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},null,194.92159471188683,162.99180552019052,0.28627258857927551,17.280074156657989,0.97819075252464005,-9.1977885195394946E-2,2.4943557853928766E-2,null,null,null,0,7.4941663813244368,null,7.4941663813244368,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":93.738144363165773},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,91.849601470430059,-0.46349114825904991,7.4775795260251217,0,0,0,{"$f":"IF(SUM(I$554:I757)<($H$40-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,2.3672101805983057,3.1657439046410922,17.000000000000028,{"$f":"IF(B758<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},null,194.85267879581897,162.92254730020269,0.28616685026467314,17.264742477117366,0.97808781972727366,-9.1625768012744829E-2,2.5108666655123457E-2,null,null,null,0,7.4775795260251217,null,7.4775795260251217,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":93.735391385188024},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,91.811330803150724,-0.46128898145460279,7.460933743016529,0,0,0,{"$f":"IF(SUM(I$554:I758)<($H$40-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,2.3486608818966079,3.1479449661310372,17.083333333333361,{"$f":"IF(B759<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},null,194.78379159471618,162.85331865101429,0.28606114588946341,17.249423059285931,0.97798492981857277,-9.1271417501527341E-2,2.5274362034261699E-2,null,null,null,0,7.460933743016529,null,7.460933743016529,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":93.732590714762935},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,91.773076081982751,-0.45907897702831202,7.4442287168333259,0,0,0,{"$f":"IF(SUM(I$554:I759)<($H$40-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,2.3302267905290797,3.1302460995856221,17.166666666666693,{"$f":"IF(B760<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},null,194.71493309661381,162.78411955917466,0.28595547544507216,17.234115894085832,0.97788208278066724,-9.0914820245308572E-2,2.5440647131541816E-2,null,null,null,0,7.4442287168333259,null,7.4442287168333259,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":93.72974258302925},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,91.734837300281924,-0.45686109305958411,7.4274641306052844,0,0,0,{"$f":"IF(SUM(I$554:I760)<($H$40-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,2.3119072030158891,3.1126467423646589,17.250000000000025,{"$f":"IF(B761<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},null,194.64610328955231,162.71495001124049,0.28584983892292692,17.218820972445741,0.97777927859569436,-9.0555962751895897E-2,2.560752510115627E-2,null,null,null,0,7.4274641306052844,null,7.4274641306052844,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":93.726847219774172},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,91.696614451406816,-0.45463528744121739,7.4106396660516358,0,0,0,{"$f":"IF(SUM(I$554:I761)<($H$40-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,2.2937014202321047,3.0951463349913233,17.333333333333357,{"$f":"IF(B762<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},null,194.57730216157714,162.6458099937758,0.28574423631445678,17.203538285300823,0.97767651724579829,-9.0194831452938065E-2,2.5774999111333408E-2,null,null,null,0,7.4106396660516358,null,7.4106396660516358,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":93.723904853443216},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,91.65840752871874,-0.45240151787868693,7.3937550034756692,0,0,0,{"$f":"IF(SUM(I$554:I762)<($H$40-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,2.2756087473806068,3.0777443211343689,17.416666666666689,{"$f":"IF(B763<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},null,194.50852970073859,162.57669949335167,0.28563866761109213,17.188267823592653,0.97757379871313144,-8.9831412703530081E-2,2.5943072344396079E-2,null,null,null,0,7.3937550034756692,null,7.3937550034756692,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":93.720915711149829},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,91.620216525581782,-0.45015974188938357,7.3768098217589779,0,0,0,{"$f":"IF(SUM(I$554:I763)<($H$40-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,2.2576284939650666,3.0604401475904415,17.500000000000021,{"$f":"IF(B764<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},null,194.43978589509206,162.50761849654646,0.28553313280426518,17.173009578269202,0.97747112297985328,-8.9465692781807271E-2,2.611174799681848E-2,null,null,null,0,7.3768098217589779,null,7.3768098217589779,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":93.717880018685136},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,91.582041435362797,-0.44790991680187786,7.359803798355899,0,0,0,{"$f":"IF(SUM(I$554:I764)<($H$40-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,2.2397599737631544,3.0432332642664912,17.583333333333353,{"$f":"IF(B765<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},null,194.37107073269789,162.4385669899458,0.28542763188540965,17.157763540284861,0.97736849002813064,-8.9097657888542542E-2,2.628102927928655E-2,null,null,null,0,7.359803798355899,null,7.359803798355899,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":93.714798000527381},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,91.543882251431398,-0.44565199975517816,7.3427366092879014,0,0,0,{"$f":"IF(SUM(I$554:I765)<($H$40-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,2.2220025047999115,3.0261231241622886,17.666666666666686,{"$f":"IF(B766<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},null,194.30238420162138,162.36954496014243,0.28532216484596074,17.142529700600434,0.9772658998401379,-8.8727294146741256E-2,2.6450919416744156E-2,null,null,null,0,7.3427366092879014,null,7.3427366092879014,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":93.711669879851456},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,91.505738967159971,-0.44338594769797768,7.3256079291378935,0,0,0,{"$f":"IF(SUM(I$554:I766)<($H$40-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,2.2043554093212641,3.0091091833530346,17.750000000000018,{"$f":"IF(B767<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},null,194.2337262899328,162.30055239373635,0.28521673167735517,17.127308050183188,0.97716335239805652,-8.8354587601232076E-2,2.6621421648455268E-2,null,null,null,0,7.3256079291378935,null,7.3256079291378935,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":93.70849587853823},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,91.467611575923655,-0.44111171738792826,7.3084174310447434,0,0,0,{"$f":"IF(SUM(I$554:I767)<($H$40-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,2.1868180137677733,2.9921909009720671,17.83333333333335,{"$f":"IF(B768<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},null,194.16509698570744,162.23158927733482,0.28511133237103137,17.112098580006801,0.97706084768407642,-8.7979524218262231E-2,2.6792539228063461E-2,null,null,null,0,7.3084174310447434,null,7.3084174310447434,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":93.705276217183894},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,91.429500071100364,-0.43882926539084249,7.2911647866972311,0,0,0,{"$f":"IF(SUM(I$554:I768)<($H$40-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,2.1693896487483846,2.975367739193671,17.916666666666682,{"$f":"IF(B769<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},null,194.09649627702552,162.1626555975522,0.28500596691842928,17.096901281051245,0.97695838568039362,-8.7602089885077353E-2,2.6964275423637218E-2,null,null,null,0,7.2911647866972311,null,7.2911647866972311,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":93.702011115109173},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,91.391404446070737,-0.43653854807998771,7.2738496663287293,0,0,0,{"$f":"IF(SUM(I$554:I769)<($H$40-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,2.1520696490145648,2.9586391632159774,18.000000000000014,{"$f":"IF(B770<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},null,194.0279241519722,162.09375134101009,0.28490063531099008,17.08171614430313,0.97685596636921235,-8.7222270409515731E-2,2.713663351774187E-2,null,null,null,0,7.2738496663287293,null,7.2738496663287293,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":93.69870079036842},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,91.353324694218216,-0.43423952163529717,7.2564717387112321,0,0,0,{"$f":"IF(SUM(I$554:I770)<($H$40-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,2.1348573534344095,2.9420046412439631,18.083333333333346,{"$f":"IF(B771<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},null,193.95938059863764,162.02487649433726,0.28479533754015696,17.066543160755188,0.97675358973274407,-8.6840051519588957E-2,2.7309616807485781E-2,null,null,null,0,7.2564717387112321,null,7.2564717387112321,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":93.695345459758769},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,91.315260808928969,-0.43193214204263097,7.2390306711497665,0,0,0,{"$f":"IF(SUM(I$554:I771)<($H$40-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,2.117752104967034,2.9254636444725466,18.166666666666679,{"$f":"IF(B772<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},null,193.890865605117,161.95603104416969,0.2846900735973743,17.051382321406777,0.97665125575320777,-8.6455418863065875E-2,2.7483228604578969E-2,null,null,null,0,7.2390306711497665,null,7.2390306711497665,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":93.691945338829001},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,91.277212783591921,-0.42961636509299156,7.2215261294764668,0,0,0,{"$f":"IF(SUM(I$554:I772)<($H$40-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,2.1007532506370294,2.9090156470697779,18.250000000000011,{"$f":"IF(B773<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},null,193.82237915951032,161.88721497715048,0.2845848434740883,17.03623361726342,0.97654896441282946,-8.6068358007050677E-2,2.7657472235392611E-2,null,null,null,0,7.2215261294764668,null,7.2215261294764668,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":93.688500641888567},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,91.239180611598755,-0.42729214638178475,7.2039577780449893,0,0,0,{"$f":"IF(SUM(I$554:I773)<($H$40-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,2.0838601415091786,2.8926601261601186,18.333333333333343,{"$f":"IF(B774<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},null,193.75392124992263,161.81842827992986,0.28447964716174656,17.021097039337093,0.976446715693843,-8.5678854437564997E-2,2.7832351041019443E-2,null,null,null,0,7.2039577780449893,null,7.2039577780449893,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":93.685011582016358},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,91.201164286343925,-0.42495944130804197,7.1863252797246275,0,0,0,{"$f":"IF(SUM(I$554:I774)<($H$40-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,2.0670721326632573,2.8763965618078249,18.416666666666675,{"$f":"IF(B775<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},null,193.68549186446393,161.74967093916538,0.28437448465179815,17.005972578646308,0.97634450957848951,-8.5286893559121543E-2,2.8007868377319056E-2,null,null,null,0,7.1863252797246275,null,7.1863252797246275,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":93.68147837106946},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,91.163163801224613,-0.42261820507364328,7.1686282958944485,0,0,0,{"$f":"IF(SUM(I$554:I775)<($H$40-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,2.0503885831689943,2.8602244370004151,18.500000000000007,{"$f":"IF(B776<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},null,193.61709099124917,161.68094294152161,0.2842693559356938,16.990860226215744,0.97624234604901727,-8.4892460694298774E-2,2.8184027614996054E-2,null,null,null,0,7.1686282958944485,null,7.1686282958944485,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":93.677901219691833},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,91.125179149640772,-0.42026839268256483,7.1508664864375948,0,0,0,{"$f":"IF(SUM(I$554:I776)<($H$40-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,2.0338088560612482,2.8441432376322373,18.583333333333339,{"$f":"IF(B777<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},null,193.54871861839825,161.61224427367034,0.28416426100488568,16.97575997307662,0.97614022508768239,-8.4495541083315223E-2,2.8360832139635583E-2,null,null,null,0,7.1508664864375948,null,7.1508664864375948,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":93.674280337322983},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,91.087210324995098,-0.4179099589400917,7.1330395097353412,0,0,0,{"$f":"IF(SUM(I$554:I777)<($H$40-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,2.017332318315268,2.8281524524881227,18.666666666666671,{"$f":"IF(B778<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},null,193.48037473403605,161.5435749222905,0.2840591998508275,16.960671810266462,0.97603814667674826,-8.4096119883598205E-2,2.8538285351779713E-2,null,null,null,0,7.1330395097353412,null,7.1330395097353412,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":93.670615932206374},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,91.049257320693016,-0.41554285845202704,7.1151470226611142,0,0,0,{"$f":"IF(SUM(I$554:I778)<($H$40-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,2.0009583408221099,2.8122515732271376,18.750000000000004,{"$f":"IF(B779<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},null,193.41205932629228,161.47493487406805,0.28395417246497467,16.945595728828948,0.97593611079848508,-8.3694182169349943E-2,2.8716390666977176E-2,null,null,null,0,7.1151470226611142,null,7.1151470226611142,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":93.666908211397995},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,91.011320130142735,-0.4131670456239574,7.0971886805749387,0,0,0,{"$f":"IF(SUM(I$554:I779)<($H$40-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,1.9846862983643274,2.7964400943664205,18.833333333333336,{"$f":"IF(B780<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},null,193.3437723833018,161.40632411569632,0.28384917883878413,16.930531719814397,0.97583411743517146,-8.3289712931120238E-2,2.88951515158411E-2,null,null,null,0,7.0971886805749387,null,7.0971886805749387,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":93.663157380774763},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,90.97339874675518,-0.41078247466042106,7.0791641373171519,0,0,0,{"$f":"IF(SUM(I$554:I780)<($H$40-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,1.9685155695916139,2.7807175132651158,18.916666666666668,{"$f":"IF(B781<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},null,193.27551389320419,161.33774263387551,0.28374421896371393,16.915479774279376,0.97573216656909234,-8.2882697075362388E-2,2.9074571344112954E-2,null,null,null,0,7.0791641373171519,null,7.0791641373171519,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":93.659363645042703},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,90.935493163944031,-0.40838909956415814,7.0610730452027344,0,0,0,{"$f":"IF(SUM(I$554:I781)<($H$40-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,1.9524455369967801,2.765083330108395,19,{"$f":"IF(B782<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},null,193.20728384414411,161.26919041531309,0.28363929283122413,16.900439883286765,0.97563025818254068,-8.2473119424001762E-2,2.9254653612718506E-2,null,null,null,0,7.0610730452027344,null,7.0610730452027344,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":93.655527207745379},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,90.897603375125726,-0.40598687413531637,7.0429150550153077,0,0,0,{"$f":"IF(SUM(I$554:I782)<($H$40-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,1.9364755868917789,2.7495370478915566,19.083333333333332,{"$f":"IF(B783<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},null,193.13908222427116,161.20066744672368,0.28353440043277633,16.885412037905738,0.97552839225781696,-8.2060964713994142E-2,2.9435401797823779E-2,null,null,null,0,7.0429150550153077,null,7.0429150550153077,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":93.651648271271924},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,90.859729373719432,-0.40357575197065204,7.0246898160010947,0,0,0,{"$f":"IF(SUM(I$554:I783)<($H$40-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,1.9206051093839032,2.7340781724042515,19.166666666666664,{"$f":"IF(B784<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},null,193.07090902173985,161.13217371482892,0.28342954175983326,16.870396229211934,0.97542656877722855,-8.1646217596880816E-2,2.9616819390900773E-2,null,null,null,0,7.0246898160010947,null,7.0246898160010947,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":93.647727036865263},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,90.821871153147057,-0.40115568646274447,7.0063969758629812,0,0,0,{"$f":"IF(SUM(I$554:I784)<($H$40-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,1.9048334983521309,2.7187062122147476,19.249999999999996,{"$f":"IF(B785<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},null,193.00276422470955,161.0637092063576,0.2833247168038594,16.85539244828729,0.97532478772309017,-8.1228862638346236E-2,2.9798909898785197E-2,null,null,null,0,7.0063969758629812,null,7.0063969758629812,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":93.643763704630032},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,90.784028706833254,-0.39872663079921067,6.9880361807545777,0,0,0,{"$f":"IF(SUM(I$554:I785)<($H$40-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,1.8891601514236473,2.7034206786543189,19.333333333333329,{"$f":"IF(B786<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},null,192.93464782134473,160.99527390804562,0.28321992555632092,16.840400686219937,0.97522304907772439,-8.0808884317773833E-2,2.9981676843731542E-2,null,null,null,0,6.9880361807545777,null,6.9880361807545777,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":93.639758473540695},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,90.746202028205417,-0.39628853796190033,6.9696070752741397,0,0,0,{"$f":"IF(SUM(I$554:I786)<($H$40-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,1.8735844699504711,2.6882210858017075,19.416666666666661,{"$f":"IF(B787<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},null,192.86655979981461,160.92686780663595,0.28311516800868519,16.825420934104486,0.97512135282346091,-8.0386267027794445E-2,3.0165123763479684E-2,null,null,null,0,6.9696070752741397,null,6.9696070752741397,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":93.635711541449325},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,90.708391110693668,-0.39384136072609732,6.9511093024585264,0,0,0,{"$f":"IF(SUM(I$554:I787)<($H$40-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,1.8581058589862431,2.6731069504676799,19.499999999999993,{"$f":"IF(B788<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},null,192.79850014829347,160.85849088887875,0.28301044415242138,16.81045318304183,0.97501969894263674,-7.9960995073836694E-2,3.034925421131085E-2,null,null,null,0,6.9511093024585264,null,6.9511093024585264,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":93.63162310509351},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,90.670595947730888,-0.39138505165971782,6.9325425037771433,0,0,0,{"$f":"IF(SUM(I$554:I788)<($H$40-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,1.8427237272631622,2.6580777921796632,19.583333333333325,{"$f":"IF(B789<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},null,192.73046885496046,160.7901431415311,0.28290575397900009,16.795497424139043,0.97491808741759634,-7.9533052673674609E-2,3.0534071756107117E-2,null,null,null,0,6.9325425037771433,null,6.9325425037771433,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":93.627493360104154},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,90.63281653275267,-0.38891956312250503,6.9139063191258519,0,0,0,{"$f":"IF(SUM(I$554:I789)<($H$40-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,1.8274374871690582,2.6431331331664718,19.666666666666657,{"$f":"IF(B790<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},null,192.66246590799966,160.72182455135729,0.28280109747989324,16.780553648509709,0.97481651823069115,-7.9102423956970883E-2,3.0719579982415368E-2,null,null,null,0,6.9139063191258519,null,6.9139063191258519,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":93.623322501013149},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,90.595052859197367,-0.38644484726523698,6.8952003868209859,0,0,0,{"$f":"IF(SUM(I$554:I790)<($H$40-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,1.8122465547246449,2.6282724983431214,19.749999999999989,{"$f":"IF(B791<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},null,192.59449129560011,160.65353510512867,0.28269647464657477,16.765621847273522,0.97471499136428075,-7.8669092964824522E-2,3.0905782490507683E-2,null,null,null,0,6.8952003868209859,null,6.8952003868209859,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":93.619110721260967},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,90.557304920506041,-0.3839608560288949,6.8764243435930608,0,0,0,{"$f":"IF(SUM(I$554:I791)<($H$40-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,1.7971503495608361,2.6134954152957222,19.833333333333321,{"$f":"IF(B792<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},null,192.52654500595574,160.58527478962367,0.2825918854705195,16.750702011556697,0.97461350680073122,-7.8233043649305126E-2,3.1092682896436408E-2,null,null,null,0,6.8764243435930608,null,6.8764243435930608,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":93.614858213204371},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,90.519572710122503,-0.38146754114386533,6.8575778245807468,0,0,0,{"$f":"IF(SUM(I$554:I792)<($H$40-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,1.7821482948962797,2.5988014142664655,19.916666666666654,{"$f":"IF(B793<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},null,192.45862702726538,160.51704359162773,0.28248732994320436,16.735794132491478,0.97451206452241645,-7.7794259872996513E-2,3.1280284832106098E-2,null,null,null,0,6.8575778245807468,null,6.8575778245807468,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":93.610565168123813},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I793)<($H$40-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,0,0,19.999999999999986,{"$f":"IF(B794<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B794),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":93.60623177623097},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I794)<($H$40-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B795<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B795),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":93.601910371590947},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I795)<($H$40-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B796<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B796),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":93.597600904532797},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I796)<($H$40-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B797<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B797),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":93.593303325659647},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I797)<($H$40-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B798<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B798),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":93.589017585846747},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I798)<($H$40-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B799<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B799),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":93.584743636239651},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I799)<($H$40-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B800<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B800),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":93.580481428252369},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I800)<($H$40-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B801<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B801),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":93.576230913565453},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I801)<($H$40-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B802<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B802),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":93.571992044124258},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I802)<($H$40-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B803<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B803),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":93.567764772137068},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I803)<($H$40-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B804<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B804),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":93.563549050073348},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I804)<($H$40-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B805<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B805),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":93.559344830661914},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I805)<($H$40-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B806<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B806),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":93.555152066889207},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I806)<($H$40-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B807<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B807),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":93.550970711997522},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I807)<($H$40-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B808<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B808),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":93.546800719483244},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I808)<($H$40-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B809<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B809),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":93.542642043095199},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I809)<($H$40-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B810<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B810),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":160.4488414979333},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.28238280805610738},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":16.720898201216514},0.97441066451171754,{"$f":"(1.1-0.1*U810^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-7.7352725408530915E-2},{"$f":"E810-E319","v":3.1468591945323254E-2},null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":93.538494636832866},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I810)<($H$40-1),IF((F811+G811)*H811>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B811<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B811),0)","v":0},null,{"$f":"C811*1.8+32-H$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,16.720898201216514,{"$f":"((Q811+460)/(H$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,{"$f":"IF(AA810>0,AA810,IF(K811=0,0,B811))","v":0},{"$f":"IF(AA810>0,AB810,E811)","v":6.8386604633246932},null,{"$f":"IF(B811<=AD$59,E811,AD810)","v":6.8386604633246932},{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":93.534358454944723},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,{"$f":"IF(ROUND(B811,1)=H$48,H$48,IF(B811<$H$48,B811+1/12,B811))","v":20},{"$f":"IF(B811<H$48,IF(I811<1,C811*(1-$H$22/12), $C$63),C811)","v":90.481856221493288},{"$f":"V812*T812/3.413","v":-0.37896485412912378},{"$f":"(D812*$H$23/1000-H$32)/1000","v":6.8386604633246932},{"$f":"IF(B812>H$48-5,0,IF(C812 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B812,1)=H$48-5,IF(E812-(E811-E812)*60<1,1,0),IF(E812-(E811-E812)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B812,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I811)<($H$40-1),IF((F812+G812)*H812>0,1,0),0)","v":0},{"$f":"IF(OR(I812=1,J811 =1), 1,0)","v":0},{"$f":"I812/(1+$H$38)^B812","v":0},{"$f":"IF(B812<H$48,E812/((1+$H$38)^B812),0)","v":0},{"$f":"IF(B812<H$48,($H$33/1000)/((1+$H$38)^B812),0)","v":0},{"$f":"IF(J812<1, B812,N811)","v":20},{"$f":"IF(B812<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B812),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":93.530233451926534},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I812)<($H$40-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B813<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B813),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":93.526119582519755},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I813)<($H$40-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B814<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B814),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":93.522016801709739},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I814)<($H$40-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B815<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B815),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":93.517925064724253},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I815)<($H$40-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B816<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B816),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":93.513844327031734},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I816)<($H$40-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B817<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B817),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":93.509774544339734},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I817)<($H$40-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B818<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B818),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":93.505715672593297},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I818)<($H$40-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B819<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B819),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":93.501667667973351},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I819)<($H$40-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B820<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B820),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":93.497630486895162},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I820)<($H$40-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B821<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B821),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":93.493604086006783},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I821)<($H$40-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B822<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B822),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":93.489588422187424},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I822)<($H$40-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B823<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B823),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":93.485583452546024},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I823)<($H$40-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B824<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B824),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":93.481589134419622},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I824)<($H$40-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B825<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B825),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":93.47760542537192},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I825)<($H$40-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B826<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B826),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":93.473632283191705},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I826)<($H$40-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B827<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B827),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":93.469669665891445},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I827)<($H$40-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B828<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B828),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":93.465717531705735},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I828)<($H$40-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B829<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B829),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":93.461775839089867},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I829)<($H$40-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B830<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B830),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":93.457844546718363},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I830)<($H$40-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B831<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B831),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":93.453923613483539},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I831)<($H$40-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B832<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B832),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":93.450012998494088},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I832)<($H$40-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B833<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B833),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":93.446112661073585},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I833)<($H$40-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B834<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B834),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":93.442222560759177},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I834)<($H$40-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B835<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B835),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":93.438342657300112},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I835)<($H$40-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B836<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B836),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":93.434472910656382},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I836)<($H$40-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B837<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B837),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":93.430613280997349},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I837)<($H$40-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B838<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B838),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":93.426763728700351},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I838)<($H$40-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B839<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B839),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":93.422924214349351},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I839)<($H$40-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B840<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B840),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":93.419094698733659},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I840)<($H$40-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B841<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B841),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":93.415275142846482},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I841)<($H$40-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B842<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B842),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":93.41146550788369},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I842)<($H$40-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B843<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B843),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":93.407665755242448},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I843)<($H$40-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B844<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B844),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":93.403875846519981},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I844)<($H$40-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B845<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B845),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":93.400095743512182},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I845)<($H$40-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B846<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B846),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":93.396325408212419},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I846)<($H$40-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B847<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B847),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":93.392564802810199},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I847)<($H$40-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B848<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B848),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":93.388813889689942},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I848)<($H$40-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B849<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B849),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":93.385072631429722},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I849)<($H$40-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B850<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B850),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":93.381340990799984},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I850)<($H$40-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B851<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B851),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":93.377618930762353},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I851)<($H$40-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B852<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B852),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":93.373906414468422},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I852)<($H$40-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B853<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B853),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":93.370203405258465},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I853)<($H$40-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B854<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B854),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":93.366509866660294},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$40-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B855<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B855),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":93.362825762388056},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$40-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B856<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B856),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":93.359151056340991},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$40-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B857<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B857),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":93.355485712602331},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$40-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B858<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B858),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":93.35182969543807},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$40-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B859<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B859),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":93.348182969295834},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$40-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B860<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B860),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":93.344545498803697},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$40-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B861<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B861),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":93.340917248769088},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$40-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B862<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B862),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":93.337298184177598},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$40-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B863<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B863),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":93.3336882701919},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$40-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B864<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B864),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":93.330087472150609},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$40-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B865<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B865),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":93.326495755567194},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$40-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B866<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B866),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":93.322913086128807},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$40-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B867<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B867),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":93.319339429695304},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$40-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B868<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B868),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":93.315774752298069},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$40-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B869<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B869),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":93.312219020138969},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$40-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B870<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B870),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":93.308672199589282},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$40-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B871<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B871),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":93.305134257188655},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$40-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B872<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B872),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":93.301605159644041},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$40-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B873<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B873),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":93.298084873828628},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$40-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B874<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B874),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":160.4488414979333},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.28238280805610738},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":16.720898201216514},0.97441066451171754,{"$f":"(1.1-0.1*U874^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-7.7352725408530915E-2},{"$f":"E874-E383","v":3.1468591945323254E-2},null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":93.294573366780824},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I874)<($H$40-1),IF((F875+G875)*H875>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B875<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B875),0)","v":0},null,{"$f":"C875*1.8+32-H$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,16.720898201216514,{"$f":"((Q875+460)/(H$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,{"$f":"IF(AA874>0,AA874,IF(K875=0,0,B875))","v":0},{"$f":"IF(AA874>0,AB874,E875)","v":6.8386604633246932},null,{"$f":"IF(B875<=AD$59,E875,AD874)","v":6.8386604633246932},{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":93.291070605703254},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,{"$f":"IF(ROUND(B875,1)=H$48,H$48,IF(B875<$H$48,B875+1/12,B875))","v":20},{"$f":"IF(B875<H$48,IF(I875<1,C875*(1-$H$22/12), $C$63),C875)","v":90.481856221493288},{"$f":"V876*T876/3.413","v":-0.37896485412912378},{"$f":"(D876*$H$23/1000-H$32)/1000","v":6.8386604633246932},{"$f":"IF(B876>H$48-5,0,IF(C876 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B876,1)=H$48-5,IF(E876-(E875-E876)*60<1,1,0),IF(E876-(E875-E876)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B876,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I875)<($H$40-1),IF((F876+G876)*H876>0,1,0),0)","v":0},{"$f":"IF(OR(I876=1,J875 =1), 1,0)","v":0},{"$f":"I876/(1+$H$38)^B876","v":0},{"$f":"IF(B876<H$48,E876/((1+$H$38)^B876),0)","v":0},{"$f":"IF(B876<H$48,($H$33/1000)/((1+$H$38)^B876),0)","v":0},{"$f":"IF(J876<1, B876,N875)","v":20},{"$f":"IF(B876<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B876),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":93.2875765579617},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$40-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B877<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B877),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":93.284091191084102},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$40-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B878<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B878),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":93.280614472759538},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$40-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B879<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B879),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":93.277146370837286},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$40-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B880<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B880),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":93.273686853325714},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$40-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B881<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B881),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":93.27023588839144},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$40-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B882<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B882),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":93.266793444358228},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$40-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B883<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B883),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":93.263359489706119},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$40-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B884<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B884),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":93.259933993070391},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$40-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B885<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B885),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":93.256516923240639},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$40-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B886<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B886),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":93.25310824915988},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$40-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B887<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B887),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":93.249707939923468},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$40-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B888<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B888),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":93.246315964778333},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$40-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B889<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B889),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":93.242932293121925},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$40-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B890<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B890),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":93.239556894501362},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$40-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B891<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B891),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":93.236189738612453},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$40-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B892<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B892),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":93.232830795298895},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$40-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B893<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B893),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":93.229480034551273},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$40-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B894<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B894),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":93.226137426506185},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$40-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B895<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B895),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":93.222802941445408},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$40-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B896<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B896),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":93.21947654979499},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$40-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B897<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B897),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":93.216158222124321},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$40-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B898<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B898),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":93.21284792914534},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$40-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B899<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B899),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":93.209545641711671},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$40-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B900<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B900),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":93.206251330817679},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$40-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B901<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B901),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":93.202964967597751},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$40-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B902<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B902),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":93.19968652332534},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$40-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B903<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B903),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":93.196415969412186},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$40-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B904<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B904),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":93.193153277407475},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$40-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B905<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B905),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":93.189898418997004},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$40-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B906<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B906),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":93.186651366002394},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$40-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B907<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B907),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":93.18341209038023},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,{"$f":"IF($AG907=1,$AH907,0)","v":0},{"$f":"IF($AG907=2,$AH907,0)","v":0},{"$f":"IF($AG907=3,$AH907,0)","v":0},{"$f":"IF($AG907=4,$AH907,0)","v":0},{"$f":"IF($AG907=5,$AH907,0)","v":0},{"$f":"IF($AG907=6,$AH907,0)","v":0},{"$f":"IF($AG907=7,$AH907,0)","v":0},0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$40-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B908<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B908),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":93.180180564221274},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$40-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B909<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B909),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":93.176956759749686},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$40-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B910<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B910),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":93.17374064932217},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$40-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B911<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B911),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":93.17053220542725},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$40-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B912<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B912),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":93.167331400684475},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$40-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B913<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B913),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":93.164138207843578},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$40-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B914<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B914),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":93.160952599783784},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$40-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B915<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B915),0)","v":0},null,{"$f":"C915*1.8+32-H$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":16.720898201216514},{"$f":"((Q915+460)/(H$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"E915-E424","v":3.1468591945323254E-2},null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":93.157774549512979},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$40-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B916<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B916),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":93.154604030166979},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$40-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B917<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B917),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":93.151441015008785},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$40-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B918<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B918),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":93.148285477427805},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$40-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B919<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B919),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":93.145137390939098},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$40-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B920<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B920),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":93.141996729182679},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$40-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B921<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B921),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":93.138863465922739},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$40-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B922<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B922),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":93.135737575046932},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$40-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B923<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B923),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":93.132619030565678},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$40-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B924<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B924),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":93.129507806611358},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$40-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B925<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B925),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":93.126403877437724},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$40-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B926<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B926),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":93.123307217419054},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$40-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B927<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B927),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":93.120217801049549},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$40-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B928<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B928),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":93.117135602942582},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$40-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B929<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B929),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":93.114060597830047},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$40-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B930<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B930),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":93.110992760561587},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$40-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B931<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B931),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":93.107932066103999},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$40-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B932<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B932),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":93.104878489540496},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$40-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B933<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B933),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":93.101832006070055},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$40-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B934<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B934),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":93.098792591006742},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$40-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B935<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B935),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":93.095760219779038},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$40-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B936<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B936),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":93.092734867929167},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$40-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B937<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B937),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":93.089716511112471},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$40-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B938<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B938),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q938^6+S$9*$Q938^5+T$9*$Q938^4+U$9*$Q938^3+V$9*$Q938^2+W$9*$Q938+X$9","v":160.4488414979333},{"$f":"R$10*$Q938^6+S$10*$Q938^5+T$10*$Q938^4+U$10*$Q938^3+V$10*$Q938^2+W$10*$Q938+X$10","v":0.28238280805610738},16.720898201216514,0.97441066451171754,{"$f":"(1.1-0.1*U938^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-7.7352725408530915E-2},3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":93.086705125096756},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I938)<($H$40-1),IF((F939+G939)*H939>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B939<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B939),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,{"$f":"IF(AA938>0,AA938,IF(K939=0,0,B939))","v":0},{"$f":"IF(AA938>0,AB938,E939)","v":6.8386604633246932},null,{"$f":"IF(B939<=AD$59,E939,AD938)","v":6.8386604633246932},{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":93.083700685761571},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},{"$f":"IF($AG939=1,$AH939,0)","v":0},{"$f":"IF($AG939=2,$AH939,0)","v":0},{"$f":"IF($AG939=3,$AH939,0)","v":0},{"$f":"IF($AG939=4,$AH939,0)","v":0},{"$f":"IF($AG939=5,$AH939,0)","v":0},{"$f":"IF($AG939=6,$AH939,0)","v":0},{"$f":"IF($AG939=7,$AH939,0)","v":0},{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,{"$f":"IF(ROUND(B939,1)=H$48,H$48,IF(B939<$H$48,B939+1/12,B939))","v":20},{"$f":"IF(B939<H$48,IF(I939<1,C939*(1-$H$22/12), $C$63),C939)","v":90.481856221493288},{"$f":"V940*T940/3.413","v":-0.37896485412912378},{"$f":"(D940*$H$23/1000-H$32)/1000","v":6.8386604633246932},{"$f":"IF(B940>H$48-5,0,IF(C940 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B940,1)=H$48-5,IF(E940-(E939-E940)*60<1,1,0),IF(E940-(E939-E940)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B940,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I939)<($H$40-1),IF((F940+G940)*H940>0,1,0),0)","v":0},{"$f":"IF(OR(I940=1,J939 =1), 1,0)","v":0},{"$f":"I940/(1+$H$38)^B940","v":0},{"$f":"IF(B940<H$48,E940/((1+$H$38)^B940),0)","v":0},{"$f":"IF(B940<H$48,($H$33/1000)/((1+$H$38)^B940),0)","v":0},{"$f":"IF(J940<1, B940,N939)","v":20},{"$f":"IF(B940<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B940),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":93.08070316909766},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$40-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B941<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B941),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":93.07771255120629},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$40-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B942<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B942),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":93.074728808298573},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$40-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B943<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B943),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":93.071751916694893},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$40-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B944<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B944),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":93.068781852824245},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$40-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B945<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B945),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":93.065818593223639},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$40-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B946<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B946),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":93.062862114537452},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$40-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B947<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B947),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":93.059912393516825},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$40-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B948<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B948),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":93.056969407019082},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$40-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B949<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B949),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":93.054033132007078},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$40-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B950<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B950),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":93.051103545548642},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$40-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B951<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B951),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":93.048180624815927},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$40-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B952<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B952),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":93.045264347084881},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$40-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B953<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B953),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":93.042354689734594},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$40-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B954<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B954),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":93.039451630246802},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$40-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B955<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B955),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":93.036555146205174},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$40-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B956<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B956),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":93.033665215294874},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$40-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B957<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B957),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":93.030781815301879},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$40-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B958<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B958),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":93.027904924112477},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$40-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B959<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B959),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":93.025034519712676},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$40-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B960<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B960),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":93.022170580187648},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$40-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B961<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B961),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":93.019313083721187},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$40-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B962<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B962),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":93.016462008595084},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$40-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B963<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B963),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":93.013617333188677},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$40-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B964<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B964),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":93.01077903597826},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$40-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B965<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B965),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":93.007947095536508},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$40-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B966<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B966),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":93.005121490531991},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$40-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B967<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B967),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":93.002302199728589},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$40-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B968<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B968),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":92.999489201985028},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$40-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B969<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B969),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":92.996682476254264},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$40-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B970<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B970),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":92.993882001583032},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$40-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B971<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B971),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":92.991087757111302},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,{"$f":"IF($AG971=1,$AH971,0)","v":0},{"$f":"IF($AG971=2,$AH971,0)","v":0},{"$f":"IF($AG971=3,$AH971,0)","v":0},{"$f":"IF($AG971=4,$AH971,0)","v":0},{"$f":"IF($AG971=5,$AH971,0)","v":0},{"$f":"IF($AG971=6,$AH971,0)","v":0},{"$f":"IF($AG971=7,$AH971,0)","v":0},0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$40-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B972<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B972),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":92.98829972207173},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$40-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B973<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B973),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":92.985517875789171},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$40-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B974<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B974),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":92.982742197680196},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$40-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B975<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B975),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":92.979972667252525},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$40-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B976<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B976),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":92.977209264104559},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$40-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B977<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B977),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":92.974451967924878},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$40-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B978<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B978),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":92.971700758491735},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$40-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B979<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B979),0)","v":0},null,{"$f":"C979*1.8+32-H$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":16.720898201216514},{"$f":"((Q979+460)/(H$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"E979-E488","v":3.1468591945323254E-2},null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":92.968955615672556},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$40-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B980<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B980),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":92.966216519423455},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$40-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B981<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B981),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":92.963483449788768},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$40-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B982<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B982),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":92.960756386900542},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$40-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B983<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B983),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":92.958035310978019},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$40-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B984<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B984),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":92.955320202327272},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$40-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B985<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B985),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":92.952611041340603},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$40-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B986<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B986),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":92.949907808496121},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$40-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B987<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B987),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":92.947210484357328},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$40-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B988<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B988),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":92.944519049572534},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$40-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B989<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B989),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":92.941833484874522},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$40-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B990<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B990),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":92.939153771079987},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$40-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B991<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B991),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":92.936479889089142},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$40-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B992<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B992),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":92.933811819885236},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$40-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B993<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B993),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":92.931149544534108},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$40-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B994<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B994),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":92.928493044183739},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$40-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B995<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B995),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":92.925842300063806},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$40-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B996<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B996),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":92.923197293485273},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$40-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B997<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B997),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":92.920558005839879},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$40-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B998<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B998),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":92.917924418599767},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$40-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B999<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B999),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":92.915296513317017},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$40-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1000<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1000),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":92.912674271623231},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$40-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1001<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1001),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":92.910057675229126},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$40-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1002<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1002),0)","v":0},null,192.39073734773277,{"$f":"R$9*$Q1002^6+S$9*$Q1002^5+T$9*$Q1002^4+U$9*$Q1002^3+V$9*$Q1002^2+W$9*$Q1002+X$9","v":160.4488414979333},{"$f":"R$10*$Q1002^6+S$10*$Q1002^5+T$10*$Q1002^4+U$10*$Q1002^3+V$10*$Q1002^2+W$10*$Q1002+X$10","v":0.28238280805610738},16.720898201216514,0.97441066451171754,{"$f":"(1.1-0.1*U1002^($R$24*($H$24+273)^4 +$S$24*($H$24+273)^3 + $T$24*($H$24+273)^2 + $U$24*($H$24+273) + $V$24))*V$550","v":-7.7352725408530915E-2},3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":92.907446705924031},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1002)<($H$40-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1003<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1003),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,{"$f":"IF(AA1002>0,AA1002,IF(K1003=0,0,B1003))","v":0},{"$f":"IF(AA1002>0,AB1002,E1003)","v":6.8386604633246932},null,{"$f":"IF(B1003<=AD$59,E1003,AD1002)","v":6.8386604633246932},{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":92.904841345575562},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},{"$f":"IF($AG1003=1,$AH1003,0)","v":0},{"$f":"IF($AG1003=2,$AH1003,0)","v":0},{"$f":"IF($AG1003=3,$AH1003,0)","v":0},{"$f":"IF($AG1003=4,$AH1003,0)","v":0},{"$f":"IF($AG1003=5,$AH1003,0)","v":0},{"$f":"IF($AG1003=6,$AH1003,0)","v":0},{"$f":"IF($AG1003=7,$AH1003,0)","v":0},{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,{"$f":"IF(ROUND(B1003,1)=H$48,H$48,IF(B1003<$H$48,B1003+1/12,B1003))","v":20},{"$f":"IF(B1003<H$48,IF(I1003<1,C1003*(1-$H$22/12), $C$63),C1003)","v":90.481856221493288},{"$f":"V1004*T1004/3.413","v":-0.37896485412912378},{"$f":"(D1004*$H$23/1000-H$32)/1000","v":6.8386604633246932},{"$f":"IF(B1004>H$48-5,0,IF(C1004 <= $C$554- $H$35,1,0))","v":0},{"$f":"IF(ROUND(B1004,1)=H$48-5,IF(E1004-(E1003-E1004)*60<1,1,0),IF(E1004-(E1003-E1004)<0,1,0))","v":0},{"$f":"IF(ROUND(H$48-B1004,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1003)<($H$40-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},{"$f":"IF(OR(I1004=1,J1003 =1), 1,0)","v":0},{"$f":"I1004/(1+$H$38)^B1004","v":0},{"$f":"IF(B1004<H$48,E1004/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(B1004<H$48,($H$33/1000)/((1+$H$38)^B1004),0)","v":0},{"$f":"IF(J1004<1, B1004,N1003)","v":20},{"$f":"IF(B1004<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1004),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":92.902241576129114},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$40-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1005<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1005),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":92.899647379607529},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$40-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1006<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1006),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":92.89705873811063},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$40-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1007<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1007),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":92.894475633814778},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$40-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1008<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1008),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":92.89189804897255},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$40-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1009<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1009),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":92.889325965912278},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$40-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1010<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1010),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":92.886759367037627},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$40-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1011<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1011),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":92.884198234827252},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$40-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1012<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1012),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":92.881642551834346},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$40-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1013<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1013),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":92.879092300686267},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$40-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1014<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1014),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":92.876547464084155},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$40-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1015<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1015),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":92.874008024802507},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$40-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1016<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1016),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":92.871473965688836},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$40-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1017<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1017),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":92.868945269663229},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$40-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1018<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1018),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":92.866421919718022},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$40-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1019<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1019),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":92.863903898917357},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$40-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1020<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1020),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":92.861391190396873},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$40-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1021<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1021),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":92.858883777363246},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$40-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1022<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1022),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":92.856381643093911},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$40-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1023<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1023),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":92.853884770936602},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$40-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1024<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1024),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":92.851393144309029},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$40-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1025<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1025),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":92.848906746698532},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$40-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1026<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1026),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":92.846425561661619},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$40-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1027<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1027),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":92.843949572823746},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$40-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1028<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1028),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":92.84147876387884},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$40-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1029<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1029),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":92.839013118588994},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$40-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1030<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1030),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":92.83655262078409},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$40-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1031<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1031),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":92.834097254361481},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$40-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1032<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1032),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":92.831647003285568},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$40-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1033<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1033),0)","v":0},null,192.39073734773277,160.4488414979333,0.28238280805610738,16.720898201216514,0.97441066451171754,-7.7352725408530915E-2,3.1468591945323254E-2,null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":92.829201851587555},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,20,90.481856221493288,-0.37896485412912378,6.8386604633246932,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$40-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,20,{"$f":"IF(B1034<H$48,(1/12)/(1+$F$38/12)^COUNT(B$555:B1034),0)","v":0},null,{"$f":"C1034*1.8+32-H$20","v":192.39073734773277},160.4488414979333,0.28238280805610738,{"$f":"(R1034-R$60)-(Q$60+460)*(S1034-S$60)","v":16.720898201216514},{"$f":"((Q1034+460)/(H$24*1.8+32+460))","v":0.97441066451171754},-7.7352725408530915E-2,{"$f":"E1034-E543","v":3.1468591945323254E-2},null,null,null,0,6.8386604633246932,null,6.8386604633246932,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":92.826761783365001},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":1179.8172463187268},{"$f":"SUM(M554:M1034)","v":1318.9862532045688},{"$f":"N1034","v":20},{"$f":"SUM(O554:O1034)","v":10.811242037567913}]
[]
[]
[]
[null,null,"Inserted the variable delta T allowed from the fit of the NGGPP end of run.",null,null,null,null,null,null,null,"2005-05-02"]
[null,null,"Col C, Plant .Be, is function of available energy and initial 2nd law efficiency.  ",null,null,null,null,null,null,null,"2008-03-06"]
[null,null,"Change worksheet cell formatting",null,null,null,null,null,null,null,"2008-05-28"]
[null,null,"EGS Modification",null,null,null,null,null,null,null,"2008-07-28"]
[null,null,"Monthly increments",null,null,null,null,null,null,null,"2008-08-14"]
[null,null,"Modified plant efficiency vs temp",null,null,null,null,null,null,null,"2009-04-21"]
[null,null,"Modified replacement calculation; added max temp decline calc",null,null,null,null,null,null,null,"2009-07-16"]
[null,null,"Changed links to input for new user interface",null,null,null,null,null,null,null,"2010-09-17"]

{"sheet":"DrwDwn Summary 10-90s","index":47,"n_rows":98,"n_cols":22,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life",{"$f":"'EERE COE 10-90'!D7","v":20},{"$f":"'EERE COE 10-90'!D151","v":20}]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:",{"$f":"'Input A1'!T267","v":"Annual Decline Rate"},null,{"$f":"'Input A1'!A267","v":0},null,null,null,null,"Utilization Factor",{"$f":"'EERE COE'!D10","v":0.95}]
[null,null,null,"Reference","Improved",null,null,null,"Conversion System:",{"$f":"'Input A1'!T398","v":"Binary"},null,{"$f":"'Input A1'!A398","v":1},null,null,null,null,"UF decline rate",{"$f":"'EERE COE'!D40","v":2.4605214931328612E-2}]
[null,null,"Binary",{"$f":"'LCOE Binary 10-90s'!Q71","v":181668.48109139633},{"$f":"'LCOE Binary 10-90s'!R71","v":309856.80987617315},null,null,null,null,null,null,null,null,null,null,null,"discount rate",{"$f":"'EERE COE'!D8","v":7.0000000000000007E-2}]
[null,null,"Flash",{"$f":"'LCOE Flash 10-90s'!Q71","v":181668.48109139633},{"$f":"'LCOE Flash 10-90s'!R71","v":309856.80987617315}]
[]
[null,"10% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,D5,D4)","v":181668.48109139633},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Binary Avg Pwr- fracture system","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output",null,"yr","EOY Output","Mid yr output","declining UF","EOY Output","Mid yr output","declining UF"]
[null,0,{"$f":"('Reservoir B1 10-90s'!E63)","v":10},null,null,null,{"$f":"('Reservoir F1 10-90s'!E63)","v":10.000122189267277},null,null,null,null,{"$f":"'Reservoir B1 10-90s'!E63","v":10},{"$f":"'Reservoir F1 10-90s'!E63","v":10.000122189267277},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E63,'Reservoir B1 10-90s'!E63)","v":10},null,0,{"$f":"N9/30","v":0.33333333333333331},{"$f":"C9/30","v":0.33333333333333331},{"$f":"(R9)","v":0.33333333333333331},{"$f":"(Q9*8760*$R$2)/(1+$R$4)^$P9","v":2774},{"$f":"(R9*8760*$R$2)/(1+$R$4)^$P9","v":2774},{"$f":"(S9*8760*$R$2)/(1+$R$4)^$P9","v":2774}]
[null,{"$f":"IF(R$1<B9+1,R$1,0.5)","v":0.5},{"$f":"IF(R$1=B10,'Reservoir B1 10-90s'!E63,AVERAGE('Reservoir B1 10-90s'!E63:E74))","v":9.9216920029871059},{"$f":"SUM('Reservoir B1 10-90s'!I63:I74)","v":0},{"$f":"AVERAGE('Reservoir B2'!E65:E76)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I65:I76)","v":{"$error":"#VALUE!"}},{"$f":"IF(R1=B10, 'Reservoir F1 10-90s'!E63,AVERAGE('Reservoir F1 10-90s'!E63:E74))","v":9.9468969268263869},{"$f":"SUM('Reservoir F1 10-90s'!I63:I74)","v":0},null,{"$f":"IF($L$3=0,G10,IF($L$2=0,C10,E10))","v":9.9216920029871059},{"$f":"IF($J$3=\"Flash\",H10,IF($J$2=\"Annual Decline Rate\",D10,F10))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E75","v":9.8284471363975747},{"$f":"'Reservoir F1 10-90s'!E75","v":9.8835234249693116},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E75,'Reservoir B1 10-90s'!E75)","v":9.8284471363975747},null,1,0.32761490454658582,0.33072306676623686,{"$f":"S$9/(1+R$3)^P10","v":0.32532855433072738},2548.0478837726046,2572.2218332977786,2530.2656347105726]
[null,{"$f":"IF(R$1<B10+1,R$1,B10+1)","v":1.5},{"$f":"IF(R$1=B11,'Reservoir B1 10-90s'!E75,AVERAGE('Reservoir B1 10-90s'!E75:E86))","v":9.748394401496844},{"$f":"SUM('Reservoir B1 10-90s'!I75:I86)","v":0},{"$f":"AVERAGE('Reservoir B2'!E77:E88)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I77:I88)","v":{"$error":"#VALUE!"}},{"$f":"IF(R2=B11, 'Reservoir F1 10-90s'!E75,AVERAGE('Reservoir F1 10-90s'!E75:E86))","v":9.8290701710638348},{"$f":"SUM('Reservoir F1 10-90s'!I75:I86)","v":0},null,{"$f":"IF($L$3=0,G11,IF($L$2=0,C11,E11))","v":9.748394401496844},{"$f":"IF($J$3=\"Flash\",H11,IF($J$2=\"Annual Decline Rate\",D11,F11))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E87","v":9.6531241079025847},{"$f":"'Reservoir F1 10-90s'!E87","v":9.7642047361592965},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E87,'Reservoir B1 10-90s'!E87)","v":9.6531241079025847},null,2,0.32177080359675281,0.32494648004989479,0.31751600478876318,2338.8738121514339,2361.9570329069998,2307.9467131208726]
[null,{"$f":"IF(R$1<B11+1,R$1,B11+1)","v":2.5},{"$f":"IF(R$1=B12,'Reservoir B1 10-90s'!E87,AVERAGE('Reservoir B1 10-90s'!E87:E98))","v":9.5714186559022014},{"$f":"SUM('Reservoir B1 10-90s'!I87:I98)","v":0},{"$f":"AVERAGE('Reservoir B2'!E89:E100)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I89:I100)","v":{"$error":"#VALUE!"}},{"$f":"IF(R3=B12, 'Reservoir F1 10-90s'!E87,AVERAGE('Reservoir F1 10-90s'!E87:E98))","v":9.7084183108826902},{"$f":"SUM('Reservoir F1 10-90s'!I87:I98)","v":0},null,9.5714186559022014,0,{"$f":"'Reservoir B1 10-90s'!E99","v":9.4742307971003452},{"$f":"'Reservoir F1 10-90s'!E99","v":9.6419342204056377},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E99,'Reservoir B1 10-90s'!E99)","v":9.4742307971003452},null,3,0.31580769323667818,0.31904728853007336,0.30989106844438996,2145.3545900965396,2167.3619090491275,2105.1615915475727]
[null,3.5,{"$f":"IF(R$1=B13,'Reservoir B1 10-90s'!E99,AVERAGE('Reservoir B1 10-90s'!E99:E110))","v":9.3909624018360791},{"$f":"SUM('Reservoir B1 10-90s'!I99:I110)","v":0},{"$f":"AVERAGE('Reservoir B2'!E101:E112)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I101:I112)","v":{"$error":"#VALUE!"}},{"$f":"IF(R4=B13, 'Reservoir F1 10-90s'!E99,AVERAGE('Reservoir F1 10-90s'!E99:E110))","v":9.584703196677653},{"$f":"SUM('Reservoir F1 10-90s'!I99:I110)","v":0},null,9.3909624018360791,0,{"$f":"'Reservoir B1 10-90s'!E111","v":9.2919621993697383},{"$f":"'Reservoir F1 10-90s'!E111","v":9.5164662123069697},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E111,'Reservoir B1 10-90s'!E111)","v":9.2919621993697383},null,4,0.30973207331232461,0.31303208006120264,0.30244923989105366,1966.4313092509074,1987.3824381486543,1920.1939547964814]
[null,4.5,{"$f":"IF(R$1=B14,'Reservoir B1 10-90s'!E111,AVERAGE('Reservoir B1 10-90s'!E111:E122))","v":9.2072184262335011},{"$f":"SUM('Reservoir B1 10-90s'!I111:I122)","v":0},{"$f":"AVERAGE('Reservoir B2'!E113:E124)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I113:I124)","v":{"$error":"#VALUE!"}},{"$f":"IF(R5=B14, 'Reservoir F1 10-90s'!E111,AVERAGE('Reservoir F1 10-90s'!E111:E122))","v":9.4576725738512391},{"$f":"SUM('Reservoir F1 10-90s'!I111:I122)","v":0},null,9.2072184262335011,0,{"$f":"'Reservoir B1 10-90s'!E123","v":9.1065085066987379},{"$f":"'Reservoir F1 10-90s'!E123","v":9.3875405310685522},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E123,'Reservoir B1 10-90s'!E123)","v":9.1065085066987379},null,5,0.30355028355662461,0.30690728087445002,0.29518612191655158,1801.106800173035,1821.0254463573008,1751.4782897622656]
[null,5.5,{"$f":"IF(R$1=B15,'Reservoir B1 10-90s'!E123,AVERAGE('Reservoir B1 10-90s'!E123:E134))","v":9.0203747506341436},{"$f":"SUM('Reservoir B1 10-90s'!I123:I134)","v":0},{"$f":"AVERAGE('Reservoir B2'!E125:E136)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I125:I136)","v":{"$error":"#VALUE!"}},{"$f":"IF(R6=B15, 'Reservoir F1 10-90s'!E123,AVERAGE('Reservoir F1 10-90s'!E123:E134))","v":9.3270593144885954},{"$f":"SUM('Reservoir F1 10-90s'!I123:I134)","v":0},null,9.0203747506341436,0,{"$f":"'Reservoir B1 10-90s'!E135","v":8.918055190383102},{"$f":"'Reservoir F1 10-90s'!E135","v":9.2548816931600744},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E135,'Reservoir B1 10-90s'!E135)","v":8.918055190383102},null,6,0.29726850634610341,0.30067915835447145,0.28809742290481671,1648.4430442579514,1667.3561327942557,1597.5866353738677]
[null,6.5,{"$f":"IF(R$1=B16,'Reservoir B1 10-90s'!E135,AVERAGE('Reservoir B1 10-90s'!E135:E146))","v":8.8306147133733592},{"$f":"SUM('Reservoir B1 10-90s'!I135:I146)","v":0},{"$f":"AVERAGE('Reservoir B2'!E137:E148)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I137:I148)","v":{"$error":"#VALUE!"}},{"$f":"IF(R7=B16, 'Reservoir F1 10-90s'!E135,AVERAGE('Reservoir F1 10-90s'!E135:E146))","v":9.1925806135412813},{"$f":"SUM('Reservoir F1 10-90s'!I135:I146)","v":0},null,8.8306147133733592,0,{"$f":"'Reservoir B1 10-90s'!E147","v":8.7267830826201322},{"$f":"'Reservoir F1 10-90s'!E147","v":9.1181980888015914},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E147,'Reservoir B1 10-90s'!E147)","v":8.7267830826201322},null,7,0.29089276942067105,0.29435382377911196,0.28117895430009665,1507.5585704399809,1525.4955654750165,1457.2164967409476]
[null,7.5,{"$f":"IF(R$1=B17,'Reservoir B1 10-90s'!E147,AVERAGE('Reservoir B1 10-90s'!E147:E158))","v":8.6381170506745679},{"$f":"SUM('Reservoir B1 10-90s'!I147:I158)","v":0},{"$f":"AVERAGE('Reservoir B2'!E149:E160)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I149:I160)","v":{"$error":"#VALUE!"}},{"$f":"IF(R8=B17, 'Reservoir F1 10-90s'!E147,AVERAGE('Reservoir F1 10-90s'!E147:E158))","v":9.0539371482553417},{"$f":"SUM('Reservoir F1 10-90s'!I147:I158)","v":0},null,8.6381170506745679,0,{"$f":"'Reservoir B1 10-90s'!E159","v":8.532868457010494},{"$f":"'Reservoir F1 10-90s'!E159","v":8.9771811209996244},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E159,'Reservoir B1 10-90s'!E159)","v":8.532868457010494},null,8,0.28442894856701645,0.28793723502248558,0.27442662813202839,1377.6258578719692,1394.6181723400498,1329.1798212101487]
[null,8.5,{"$f":"IF(R$1=B18,'Reservoir B1 10-90s'!E159,AVERAGE('Reservoir B1 10-90s'!E159:E170))","v":8.4430559766556694},{"$f":"SUM('Reservoir B1 10-90s'!I159:I170)","v":0},{"$f":"AVERAGE('Reservoir B2'!E161:E172)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I161:I172)","v":{"$error":"#VALUE!"}},{"$f":"IF(R9=B18, 'Reservoir F1 10-90s'!E159,AVERAGE('Reservoir F1 10-90s'!E159:E170))","v":8.9108121995557656},{"$f":"SUM('Reservoir F1 10-90s'!I159:I170)","v":0},null,8.4430559766556694,0,{"$f":"'Reservoir B1 10-90s'!E171","v":8.3364831079814028},{"$f":"'Reservoir F1 10-90s'!E171","v":8.8315043058338354},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E171,'Reservoir B1 10-90s'!E171)","v":8.3364831079814028},null,9,0.27788277026604674,0.28143519922185567,0.26783645460014677,1257.8687623479029,1273.9492462501403,1212.3929430276796]
[null,9.5,{"$f":"IF(R$1=B19,'Reservoir B1 10-90s'!E171,AVERAGE('Reservoir B1 10-90s'!E171:E182))","v":8.2456012622620705},{"$f":"SUM('Reservoir B1 10-90s'!I171:I182)","v":0},{"$f":"AVERAGE('Reservoir B2'!E173:E184)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I173:I184)","v":{"$error":"#VALUE!"}},{"$f":"IF(R10=B19, 'Reservoir F1 10-90s'!E171,AVERAGE('Reservoir F1 10-90s'!E171:E182))","v":8.7628707340771985},{"$f":"SUM('Reservoir F1 10-90s'!I171:I182)","v":0},null,8.2456012622620705,0,{"$f":"'Reservoir B1 10-90s'!E183","v":8.1377944291427262},{"$f":"'Reservoir F1 10-90s'!E183","v":8.6808223326720171},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E183,'Reservoir B1 10-90s'!E183)","v":8.1377944291427262},null,10,0.27125981430475754,0.27485337540873567,0.26140453971639976,1147.5599812281746,1162.7624797021667,1105.8674115027222]
[null,10.5,{"$f":"IF(R$1=B20,'Reservoir B1 10-90s'!E183,AVERAGE('Reservoir B1 10-90s'!E183:E194))","v":8.0459183131384524},{"$f":"SUM('Reservoir B1 10-90s'!I183:I194)","v":0},{"$f":"AVERAGE('Reservoir B2'!E185:E196)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I185:I196)","v":{"$error":"#VALUE!"}},{"$f":"IF(R11=B20, 'Reservoir F1 10-90s'!E183,AVERAGE('Reservoir F1 10-90s'!E183:E194))","v":8.609758445509593},{"$f":"SUM('Reservoir F1 10-90s'!I183:I194)","v":0},null,8.0459183131384524,0,{"$f":"'Reservoir B1 10-90s'!E195","v":7.9369654905885696},{"$f":"'Reservoir F1 10-90s'!E195","v":8.5247700829712212},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E195,'Reservoir B1 10-90s'!E195)","v":7.9369654905885696},null,11,0.26456551635295233,0.26819727710461511,0.25512708300427667,1046.018568994175,1060.3775422902845,1008.7016250438624]
[null,11.5,{"$f":"IF(R$1=B21,'Reservoir B1 10-90s'!E195,AVERAGE('Reservoir B1 10-90s'!E195:E206))","v":7.8441682464518045},{"$f":"SUM('Reservoir B1 10-90s'!I195:I206)","v":0},{"$f":"AVERAGE('Reservoir B2'!E197:E208)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I197:I208)","v":{"$error":"#VALUE!"}},{"$f":"IF(R12=B21, 'Reservoir F1 10-90s'!E195,AVERAGE('Reservoir F1 10-90s'!E195:E206))","v":8.4511007539069514},{"$f":"SUM('Reservoir F1 10-90s'!I195:I206)","v":0},null,7.8441682464518045,0,{"$f":"'Reservoir B1 10-90s'!E207","v":7.7341551151566748},{"$f":"'Reservoir F1 10-90s'!E207","v":8.3629616063025907},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E207,'Reservoir B1 10-90s'!E207)","v":7.7341551151566748},null,12,0.2578051705052225,0.26147227488172681,0.24900037525319046,952.60751325973513,966.15771155141329,920.073200261426]
[null,12.5,{"$f":"IF(R$1=B22,'Reservoir B1 10-90s'!E207,AVERAGE('Reservoir B1 10-90s'!E207:E218))","v":7.6405079666774647},{"$f":"SUM('Reservoir B1 10-90s'!I207:I218)","v":0},{"$f":"AVERAGE('Reservoir B2'!E209:E220)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I209:I220)","v":{"$error":"#VALUE!"}},{"$f":"IF(R13=B22, 'Reservoir F1 10-90s'!E207,AVERAGE('Reservoir F1 10-90s'!E207:E218))","v":8.2865017615888945},{"$f":"SUM('Reservoir F1 10-90s'!I207:I218)","v":0},null,7.6405079666774647,0,{"$f":"'Reservoir B1 10-90s'!E219","v":7.5295179536574555},{"$f":"'Reservoir F1 10-90s'!E219","v":8.1949890522200057},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E219,'Reservoir B1 10-90s'!E219)","v":7.5295179536574555},null,13,0.25098393178858186,0.2546835988892488,0.24302079632678728,866.73137906444697,879.50756575253149,839.23201154998742]
[null,13.5,{"$f":"IF(R$1=B23,'Reservoir B1 10-90s'!E219,AVERAGE('Reservoir B1 10-90s'!E219:E230))","v":7.4350902403601502},{"$f":"SUM('Reservoir B1 10-90s'!I219:I230)","v":0},{"$f":"AVERAGE('Reservoir B2'!E221:E232)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I221:I232)","v":{"$error":"#VALUE!"}},{"$f":"IF(R14=B23, 'Reservoir F1 10-90s'!E219,AVERAGE('Reservoir F1 10-90s'!E219:E230))","v":8.1155431642466489},{"$f":"SUM('Reservoir F1 10-90s'!I219:I230)","v":0},null,7.4350902403601502,0,{"$f":"'Reservoir B1 10-90s'!E231","v":7.3232045590840293},{"$f":"'Reservoir F1 10-90s'!E231","v":8.0204215565747088},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E231,'Reservoir B1 10-90s'!E231)","v":7.3232045590840293},null,14,0.24410681863613432,0.24783634134533833,0.23718481302388758,787.83402753512519,799.87074536706587,765.49384224007235]
[null,14.5,{"$f":"IF(R$1=B24,'Reservoir B1 10-90s'!E231,AVERAGE('Reservoir B1 10-90s'!E231:E242))","v":7.2280637698618024},{"$f":"SUM('Reservoir B1 10-90s'!I231:I242)","v":0},{"$f":"AVERAGE('Reservoir B2'!E233:E244)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I233:I244)","v":{"$error":"#VALUE!"}},{"$f":"IF(R15=B24, 'Reservoir F1 10-90s'!E231,AVERAGE('Reservoir F1 10-90s'!E231:E242))","v":7.9377831158491423},{"$f":"SUM('Reservoir F1 10-90s'!I231:I242)","v":0},null,7.2280637698618024,0,{"$f":"'Reservoir B1 10-90s'!E243","v":7.1153614598157251},{"$f":"'Reservoir F1 10-90s'!E243","v":7.8388040808640245},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E243,'Reservoir B1 10-90s'!E243)","v":7.1153614598157251},null,15,0.23717871532719084,0.24093545899539343,0.23148897699079568,715.39641349701083,726.72778841803688,698.23459358421474]
[null,15.5,{"$f":"IF(R$1=B25,'Reservoir B1 10-90s'!E243,AVERAGE('Reservoir B1 10-90s'!E243:E254))","v":7.0195732661077157},{"$f":"SUM('Reservoir B1 10-90s'!I243:I254)","v":0},{"$f":"AVERAGE('Reservoir B2'!E245:E256)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I245:I256)","v":{"$error":"#VALUE!"}},{"$f":"IF(R16=B25, 'Reservoir F1 10-90s'!E243,AVERAGE('Reservoir F1 10-90s'!E243:E254))","v":7.7527550459301322},{"$f":"SUM('Reservoir F1 10-90s'!I243:I254)","v":0},null,7.0195732661077157,0,{"$f":"'Reservoir B1 10-90s'!E255","v":6.906131231825972},{"$f":"'Reservoir F1 10-90s'!E255","v":7.6496562031871083},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E255,'Reservoir B1 10-90s'!E255)","v":6.906131231825972},null,16,0.23020437439419908,0.23398577553692385,0.22592992268374376,648.93446531869415,659.5940435094526,636.88500256389432]
[null,16.5,{"$f":"IF(R$1=B26,'Reservoir B1 10-90s'!E255,AVERAGE('Reservoir B1 10-90s'!E255:E266))","v":6.8097595203424035},{"$f":"SUM('Reservoir B1 10-90s'!I255:I266)","v":0},{"$f":"AVERAGE('Reservoir B2'!E257:E268)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I257:I268)","v":{"$error":"#VALUE!"}},{"$f":"IF(R17=B26, 'Reservoir F1 10-90s'!E255,AVERAGE('Reservoir F1 10-90s'!E255:E266))","v":7.5599664278244303},{"$f":"SUM('Reservoir F1 10-90s'!I255:I266)","v":0},null,6.8097595203424035,0,{"$f":"'Reservoir B1 10-90s'!E267","v":6.6956525699059011},{"$f":"'Reservoir F1 10-90s'!E267","v":7.4524708593699982},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E267,'Reservoir B1 10-90s'!E267)","v":6.6956525699059011},null,17,0.22318841899686337,0.22699198401141346,0.22050436538026613,587.99704916087444,598.01766320034403,580.92582381037391]
[null,17.5,{"$f":"IF(R$1=B27,'Reservoir B1 10-90s'!E267,AVERAGE('Reservoir B1 10-90s'!E267:E278))","v":6.5987594749066085},{"$f":"SUM('Reservoir B1 10-90s'!I267:I278)","v":0},{"$f":"AVERAGE('Reservoir B2'!E269:E280)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I269:I280)","v":{"$error":"#VALUE!"}},{"$f":"IF(R18=B27, 'Reservoir F1 10-90s'!E267,AVERAGE('Reservoir F1 10-90s'!E267:E278))","v":7.3588974964099494},{"$f":"SUM('Reservoir F1 10-90s'!I267:I278)","v":0},null,6.5987594749066085,0,{"$f":"'Reservoir B1 10-90s'!E279","v":6.4840603579154461},{"$f":"'Reservoir F1 10-90s'!E279","v":7.2467130328109874},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E279,'Reservoir B1 10-90s'!E279)","v":6.4840603579154461},null,18,0.2161353452638482,0.21995864916355362,0.21520909923832945,532.16401884736456,541.57767937594804,529.88343486060512]
[null,18.5,{"$f":"IF(R$1=B28,'Reservoir B1 10-90s'!E279,AVERAGE('Reservoir B1 10-90s'!E279:E290))","v":6.3867062930463723},{"$f":"SUM('Reservoir B1 10-90s'!I279:I290)","v":0},{"$f":"AVERAGE('Reservoir B2'!E281:E292)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I281:I292)","v":{"$error":"#VALUE!"}},{"$f":"IF(R19=B28, 'Reservoir F1 10-90s'!E279,AVERAGE('Reservoir F1 10-90s'!E279:E290))","v":7.1489999139032925},{"$f":"SUM('Reservoir F1 10-90s'!I279:I290)","v":0},null,6.3867062930463723,0,{"$f":"'Reservoir B1 10-90s'!E291","v":6.2714857380721654},{"$f":"'Reservoir F1 10-90s'!E291","v":7.0318183915900159},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E291,'Reservoir B1 10-90s'!E291)","v":6.2714857380721654},null,19,0.2090495246024055,0.21289020976821241,0.21004099540207133,481.04435176793231,489.88216141827309,483.32582755233875]
[null,19.5,{"$f":"IF(R$1=B29,'Reservoir B1 10-90s'!E291,AVERAGE('Reservoir B1 10-90s'!E291:E302))","v":6.1737294277654184},{"$f":"SUM('Reservoir B1 10-90s'!I291:I302)","v":0},{"$f":"AVERAGE('Reservoir B2'!E293:E304)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I293:I304)","v":{"$error":"#VALUE!"}},{"$f":"IF(R20=B29, 'Reservoir F1 10-90s'!E291,AVERAGE('Reservoir F1 10-90s'!E291:E302))","v":6.9296953822492355},{"$f":"SUM('Reservoir F1 10-90s'!I291:I302)","v":0},null,6.1737294277654184,0,{"$f":"'Reservoir B1 10-90s'!E303","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E303","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E303,'Reservoir B1 10-90s'!E303)","v":6.0758715836934236},null,20,0.20252905278978078,0.20579098092551396,0.20499700015302849,435.55147548999292,442.56645725626618,440.85895163076123]
[null,20,{"$f":"IF(R$1=B30,'Reservoir B1 10-90s'!E303,AVERAGE('Reservoir B1 10-90s'!E303:E314))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I303:I314)","v":0},{"$f":"AVERAGE('Reservoir B2'!E305:E316)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I305:I316)","v":{"$error":"#VALUE!"}},{"$f":"IF(R21=B30, 'Reservoir F1 10-90s'!E303,AVERAGE('Reservoir F1 10-90s'!E303:E314))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I303:I314)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E315","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E315","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E315,'Reservoir B1 10-90s'!E315)","v":6.0758715836934236},null,21,0.20252905278978078,0.20252905278978078,0.20007413310576197,407.05745372896536,407.05745372896536,402.12337961998776]
[null,20,{"$f":"IF(R$1=B31,'Reservoir B1 10-90s'!E315,AVERAGE('Reservoir B1 10-90s'!E315:E326))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I315:I326)","v":0},{"$f":"AVERAGE('Reservoir B2'!E317:E328)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I317:I328)","v":{"$error":"#VALUE!"}},{"$f":"IF(R22=B31, 'Reservoir F1 10-90s'!E315,AVERAGE('Reservoir F1 10-90s'!E315:E326))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I315:I326)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E327","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E327","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E327,'Reservoir B1 10-90s'!E327)","v":6.0758715836934236},null,22,0.20252905278978078,0.20252905278978078,0.19526948544681325,380.42752684950034,380.42752684950034,366.79126473184181]
[null,20,{"$f":"IF(R$1=B32,'Reservoir B1 10-90s'!E327,AVERAGE('Reservoir B1 10-90s'!E327:E338))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I327:I338)","v":0},{"$f":"AVERAGE('Reservoir B2'!E329:E340)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I329:I340)","v":{"$error":"#VALUE!"}},{"$f":"IF(R23=B32, 'Reservoir F1 10-90s'!E327,AVERAGE('Reservoir F1 10-90s'!E327:E338))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I327:I338)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E339","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E339","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E339,'Reservoir B1 10-90s'!E339)","v":6.0758715836934236},null,23,0.20252905278978078,0.20252905278978078,0.19058021821595028,355.53974471915916,355.53974471915916,334.56356606453045]
[null,20,{"$f":"IF(R$1=B33,'Reservoir B1 10-90s'!E339,AVERAGE('Reservoir B1 10-90s'!E339:E350))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I339:I350)","v":0},{"$f":"AVERAGE('Reservoir B2'!E341:E352)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I341:I352)","v":{"$error":"#VALUE!"}},{"$f":"IF(R24=B33, 'Reservoir F1 10-90s'!E339,AVERAGE('Reservoir F1 10-90s'!E339:E350))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I339:I350)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E351","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E351","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E351,'Reservoir B1 10-90s'!E351)","v":6.0758715836934236},null,24,0.20252905278978078,0.20252905278978078,0.18600356062868903,332.28013525155063,332.28013525155063,305.1675176060931]
[null,20,{"$f":"IF(R$1=B34,'Reservoir B1 10-90s'!E351,AVERAGE('Reservoir B1 10-90s'!E351:E362))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I351:I362)","v":0},{"$f":"AVERAGE('Reservoir B2'!E353:E364)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I353:I364)","v":{"$error":"#VALUE!"}},{"$f":"IF(R25=B34, 'Reservoir F1 10-90s'!E351,AVERAGE('Reservoir F1 10-90s'!E351:E362))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I351:I362)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E363","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E363","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E363,'Reservoir B1 10-90s'!E363)","v":6.0758715836934236},null,25,0.20252905278978078,0.20252905278978078,0.18153680843909764,310.54218247808467,310.54218247808467,278.35431962099176]
[null,20,{"$f":"IF(R$1=B35,'Reservoir B1 10-90s'!E363,AVERAGE('Reservoir B1 10-90s'!E363:E374))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I363:I374)","v":0},{"$f":"AVERAGE('Reservoir B2'!E365:E376)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I365:I376)","v":{"$error":"#VALUE!"}},{"$f":"IF(R26=B35, 'Reservoir F1 10-90s'!E363,AVERAGE('Reservoir F1 10-90s'!E363:E374))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I363:I374)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E375","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E375","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E375,'Reservoir B1 10-90s'!E375)","v":6.0758715836934236},null,26,0.20252905278978078,0.20252905278978078,0.17717732234191749,290.22633876456513,290.22633876456513,253.89703288040329]
[null,20,{"$f":"IF(R$1=B36,'Reservoir B1 10-90s'!E375,AVERAGE('Reservoir B1 10-90s'!E375:E386))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I375:I386)","v":0},{"$f":"AVERAGE('Reservoir B2'!E377:E388)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I377:I388)","v":{"$error":"#VALUE!"}},{"$f":"IF(R27=B36, 'Reservoir F1 10-90s'!E375,AVERAGE('Reservoir F1 10-90s'!E375:E386))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I375:I386)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E387","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E387","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E387,'Reservoir B1 10-90s'!E387)","v":6.0758715836934236},null,27,0.20252905278978078,0.20252905278978078,0.17292252641305592,271.23956893884588,271.23956893884588,231.58865791357778]
[null,20,{"$f":"IF(R$1=B37,'Reservoir B1 10-90s'!E387,AVERAGE('Reservoir B1 10-90s'!E387:E398))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I387:I398)","v":0},{"$f":"AVERAGE('Reservoir B2'!E389:E400)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I389:I400)","v":{"$error":"#VALUE!"}},{"$f":"IF(R28=B37, 'Reservoir F1 10-90s'!E387,AVERAGE('Reservoir F1 10-90s'!E387:E398))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I387:I398)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E399","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E399","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E399,'Reservoir B1 10-90s'!E399)","v":6.0758715836934236},null,28,0.20252905278978078,0.20252905278978078,0.16876990658752952,253.49492424191206,253.49492424191206,211.24038302360086]
[null,20,{"$f":"IF(R$1=B38,'Reservoir B1 10-90s'!E399,AVERAGE('Reservoir B1 10-90s'!E399:E410))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I399:I410)","v":0},{"$f":"AVERAGE('Reservoir B2'!E401:E412)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I401:I412)","v":{"$error":"#VALUE!"}},{"$f":"IF(R29=B38, 'Reservoir F1 10-90s'!E399,AVERAGE('Reservoir F1 10-90s'!E399:E410))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I399:I410)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E411","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E411","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E411,'Reservoir B1 10-90s'!E411)","v":6.0758715836934236},null,29,0.20252905278978078,0.20252905278978078,0.16471700917395868,236.91114415131969,236.91114415131969,192.67998623926317]
[null,20,{"$f":"IF(R$1=B39,'Reservoir B1 10-90s'!E411,AVERAGE('Reservoir B1 10-90s'!E411:E422))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I411:I422)","v":0},{"$f":"AVERAGE('Reservoir B2'!E413:E424)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I413:I424)","v":{"$error":"#VALUE!"}},{"$f":"IF(R30=B39, 'Reservoir F1 10-90s'!E411,AVERAGE('Reservoir F1 10-90s'!E411:E422))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I411:I422)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E423","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E423","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E423,'Reservoir B1 10-90s'!E423)","v":6.0758715836934236},null,30,0.20252905278978078,0.20252905278978078,0.16076143940473545,221.41228425356979,221.41228425356979,175.75037767761859]
[null,20,{"$f":"IF(R$1=B40,'Reservoir B1 10-90s'!E423,AVERAGE('Reservoir B1 10-90s'!E423:E434))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I423:I434)","v":0},{"$f":"AVERAGE('Reservoir B2'!E425)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I425)","v":{"$error":"#VALUE!"}},{"$f":"IF(R31=B40, 'Reservoir F1 10-90s'!E423,AVERAGE('Reservoir F1 10-90s'!E423:E434))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I423:I434)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E435","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E435","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E435,'Reservoir B1 10-90s'!E435)","v":6.0758715836934236},null,31,{"$f":"N40/30","v":0.20252905278978078},{"$f":"C40/30","v":0.20252905278978078},{"$f":"S$9/(1+R$3)^P40","v":0.15690086002100825},{"$f":"(Q40*8760*$R$2)/(1+$R$4)^$P40","v":206.92736846128014},{"$f":"(R40*8760*$R$2)/(1+$R$4)^$P40","v":206.92736846128014},{"$f":"(S40*8760*$R$2)/(1+$R$4)^$P40","v":160.30826998020274}]
[null,20,{"$f":"IF(R$1=B41,'Reservoir B1 10-90s'!E435,AVERAGE('Reservoir B1 10-90s'!E435:E446))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I435:I446)","v":0},null,null,{"$f":"IF(R32=B41, 'Reservoir F1 10-90s'!E435,AVERAGE('Reservoir F1 10-90s'!E435:E446))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I435:I446)","v":0},null,{"$f":"IF($L$3=0,G41,IF($L$2=0,C41,E41))","v":6.0758715836934236},{"$f":"IF($J$3=\"Flash\",H41,IF($J$2=\"Annual Decline Rate\",D41,F41))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E447","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E447","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E447,'Reservoir B1 10-90s'!E447)","v":6.0758715836934236},null,32,0.20252905278978078,0.20252905278978078,0.15313298989164734,193.39006398250484,193.39006398250484,146.22296556986726]
[null,20,{"$f":"IF(R$1=B42,'Reservoir B1 10-90s'!E447,AVERAGE('Reservoir B1 10-90s'!E447:E458))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I447:I458)","v":0},null,null,{"$f":"IF(R33=B42, 'Reservoir F1 10-90s'!E447,AVERAGE('Reservoir F1 10-90s'!E447:E458))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I447:I458)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E459","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E459","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E459,'Reservoir B1 10-90s'!E459)","v":6.0758715836934236},null,33,0.20252905278978078,0.20252905278978078,0.14945560266537455,180.73837755374282,180.73837755374282,133.37525046391579]
[null,20,{"$f":"IF(R$1=B43,'Reservoir B1 10-90s'!E459,AVERAGE('Reservoir B1 10-90s'!E459:E470))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I459:I470)","v":0},null,null,{"$f":"IF(R34=B43, 'Reservoir F1 10-90s'!E459,AVERAGE('Reservoir F1 10-90s'!E459:E470))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I459:I470)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E471","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E471","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E471,'Reservoir B1 10-90s'!E471)","v":6.0758715836934236},null,34,0.20252905278978078,0.20252905278978078,0.14586652545526174,168.91437154555405,168.91437154555405,121.65638528109649]
[null,20,{"$f":"IF(R$1=B44,'Reservoir B1 10-90s'!E471,AVERAGE('Reservoir B1 10-90s'!E471:E482))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I471:I482)","v":0},null,null,{"$f":"IF(R35=B44, 'Reservoir F1 10-90s'!E471,AVERAGE('Reservoir F1 10-90s'!E471:E482))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I471:I482)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E483","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E483","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E483,'Reservoir B1 10-90s'!E483)","v":6.0758715836934236},null,35,0.20252905278978078,0.20252905278978078,0.14236363755481965,157.86389864070472,157.86389864070472,110.96718490261991]
[null,20,{"$f":"IF(R$1=B45,'Reservoir B1 10-90s'!E483,AVERAGE('Reservoir B1 10-90s'!E483:E494))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I483:I494)","v":0},null,null,{"$f":"IF(R36=B45, 'Reservoir F1 10-90s'!E483,AVERAGE('Reservoir F1 10-90s'!E483:E494))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I483:I494)","v":0},null,{"$f":"IF($L$3=0,G45,IF($L$2=0,C45,E45))","v":6.0758715836934236},{"$f":"IF($J$3=\"Flash\",H45,IF($J$2=\"Annual Decline Rate\",D45,F45))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E495","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E495","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E495,'Reservoir B1 10-90s'!E495)","v":6.0758715836934236},null,36,0.20252905278978078,0.20252905278978078,0.13894486918491941,147.5363538698175,147.5363538698175,101.21717899771924]
[null,20,{"$f":"IF(R$1=B46,'Reservoir B1 10-90s'!E495,AVERAGE('Reservoir B1 10-90s'!E495:E506))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I495:I506)","v":0},null,null,{"$f":"IF(R37=B46, 'Reservoir F1 10-90s'!E495,AVERAGE('Reservoir F1 10-90s'!E495:E506))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I495:I506)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E507","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E507","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E507,'Reservoir B1 10-90s'!E507)","v":6.0758715836934236},null,37,0.20252905278978078,0.20252905278978078,0.13560820027080558,137.88444286898829,137.88444286898829,92.323846308679791]
[null,20,{"$f":"IF(R$1=B47,'Reservoir B1 10-90s'!E507,AVERAGE('Reservoir B1 10-90s'!E507:E518))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I507:I518)","v":0},null,null,{"$f":"IF(R38=B47, 'Reservoir F1 10-90s'!E507,AVERAGE('Reservoir F1 10-90s'!E507:E518))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I507:I518)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E519","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E519","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E519,'Reservoir B1 10-90s'!E519)","v":6.0758715836934236},null,38,0.20252905278978078,0.20252905278978078,0.13235165924847886,128.86396529811992,128.86396529811992,84.211916214546932]
[null,20,{"$f":"IF(R$1=B48,'Reservoir B1 10-90s'!E519,AVERAGE('Reservoir B1 10-90s'!E519:E530))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I519:I530)","v":0},null,null,{"$f":"IF(R39=B48, 'Reservoir F1 10-90s'!E519,AVERAGE('Reservoir F1 10-90s'!E519:E530))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I519:I530)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E531","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E531","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E531,'Reservoir B1 10-90s'!E531)","v":6.0758715836934236},null,39,0.20252905278978078,0.20252905278978078,0.12917332189974201,120.43361242814944,120.43361242814944,76.812731662146433]
[null,20,{"$f":"IF(R$1=B49,'Reservoir B1 10-90s'!E531,AVERAGE('Reservoir B1 10-90s'!E531:E542))","v":6.0758715836934236},{"$f":"SUM('Reservoir B1 10-90s'!I531:I542)","v":0},null,null,{"$f":"IF(R40=B49, 'Reservoir F1 10-90s'!E531,AVERAGE('Reservoir F1 10-90s'!E531:E542))","v":6.8071918713793726},{"$f":"SUM('Reservoir F1 10-90s'!I531:I542)","v":0},null,6.0758715836934236,0,{"$f":"'Reservoir B1 10-90s'!E543","v":6.0758715836934236},{"$f":"'Reservoir F1 10-90s'!E543","v":6.80719187137937},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E543,'Reservoir B1 10-90s'!E543)","v":6.0758715836934236},null,40,0.20252905278978078,0.20252905278978078,0.12607131021522228,112.55477797023313,112.55477797023313,70.063668072449119]
[null,{"$f":"IF(R$1<B49+1,R$1,B49+1)","v":20},{"$f":"'Reservoir B1 10-90s'!E543","v":6.0758715836934236},{"$f":"'Reservoir B1 10-90s'!I543","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E543)","v":6.80719187137937},{"$f":"('Reservoir F1 10-90s'!I543)","v":0},null,{"$f":"IF($L$3=0,G50,IF($L$2=0,C50,E50))","v":6.0758715836934236},{"$f":"IF($J$3=\"Flash\",H50,IF($J$2=\"Annual Decline Rate\",D50,F50))*K$7","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(T10:T40)","v":28059.208546364614},{"$f":"SUM(U10:U40)","v":28364.468286299856},27133.368560248771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T50*30","v":841776.25639093842},{"$f":"U50*30","v":850934.04858899571},814001.05680746317]
[]
[]
[]
[null,"90% SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(L3=0,E5,E4)","v":309856.80987617315},"replacement cost",null,"replacement cost",null,null,null,null,null,{"$f":"T50/V50","v":1.0341218225101703},{"$f":"U50/V50","v":1.0453721668696412}]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Binary fracture system","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"'Reservoir B1 10-90s'!E554","v":10},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E439:E450)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I439:I450)","v":{"$error":"#VALUE!"}},{"$f":"('Reservoir F1 10-90s'!E554)","v":10.000120984959333},{"$f":"('Reservoir F1 10-90s'!I554)","v":0},null,{"$f":"IF($L$3=0,G57,IF($L$2=0,C57,E57))","v":10},{"$f":"IF($J$3=\"Flash\",H57,IF($J$2=\"Annual Decline Rate\",D57,F57))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E554","v":10},{"$f":"'Reservoir F1 10-90s'!E554","v":10.000120984959333},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E554,'Reservoir B1 10-90s'!E554)","v":10},null,0]
[null,{"$f":"IF(S$1<B57+1,S$1,0.5)","v":0.5},{"$f":"IF($S$1=B58,'Reservoir B1 10-90s'!E554,AVERAGE('Reservoir B1 10-90s'!E554:E565))","v":9.9065055963615354},{"$f":"SUM('Reservoir B1 10-90s'!I554:I565)","v":0},{"$f":"AVERAGE('Reservoir B2'!E451:E462)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I451:I462)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B58,'Reservoir F1 10-90s'!E554,AVERAGE('Reservoir F1 10-90s'!E554:E565))","v":9.9474203152899037},{"$f":"SUM('Reservoir F1 10-90s'!I554:I565)","v":0},null,{"$f":"IF($L$3=0,G58,IF($L$2=0,C58,E58))","v":9.9065055963615354},{"$f":"IF($J$3=\"Flash\",H58,IF($J$2=\"Annual Decline Rate\",D58,F58))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E566","v":9.7951775899422024},{"$f":"'Reservoir F1 10-90s'!E566","v":9.8846714281261487},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E566,'Reservoir B1 10-90s'!E566)","v":9.7951775899422024},null,1]
[null,{"$f":"IF(S$1<B58+1,S$1,B58+1)","v":1.5},{"$f":"IF($S$1=B59,'Reservoir B1 10-90s'!E566,AVERAGE('Reservoir B1 10-90s'!E566:E577))","v":9.6996000883501328},{"$f":"SUM('Reservoir B1 10-90s'!I566:I577)","v":0},{"$f":"AVERAGE('Reservoir B2'!E463:E474)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I463:I474)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B59,'Reservoir F1 10-90s'!E566,AVERAGE('Reservoir F1 10-90s'!E566:E577))","v":9.8307548701817904},{"$f":"SUM('Reservoir F1 10-90s'!I566:I577)","v":0},null,9.6996000883501328,0,{"$f":"'Reservoir B1 10-90s'!E578","v":9.5858538603296388},{"$f":"'Reservoir F1 10-90s'!E578","v":9.7665287545911994},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E578,'Reservoir B1 10-90s'!E578)","v":9.5858538603296388},null,2]
[null,{"$f":"IF(S$1<B59+1,S$1,B59+1)","v":2.5},{"$f":"IF($S$1=B60,'Reservoir B1 10-90s'!E578,AVERAGE('Reservoir B1 10-90s'!E578:E589))","v":9.4883031273243095},{"$f":"SUM('Reservoir B1 10-90s'!I578:I589)","v":0},{"$f":"AVERAGE('Reservoir B2'!E475:E486)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I475:I486)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B60,'Reservoir F1 10-90s'!E578,AVERAGE('Reservoir F1 10-90s'!E578:E589))","v":9.7112921651275812},{"$f":"SUM('Reservoir F1 10-90s'!I578:I589)","v":0},null,9.4883031273243095,0,{"$f":"'Reservoir B1 10-90s'!E590","v":9.3722674573264833},{"$f":"'Reservoir F1 10-90s'!E590","v":9.6454633475732336},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E590,'Reservoir B1 10-90s'!E590)","v":9.3722674573264833},null,3]
[null,3.5,{"$f":"IF($S$1=B61,'Reservoir B1 10-90s'!E590,AVERAGE('Reservoir B1 10-90s'!E590:E601))","v":9.2728506767404255},{"$f":"SUM('Reservoir B1 10-90s'!I590:I601)","v":0},{"$f":"AVERAGE('Reservoir B2'!E487:E498)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I487:I498)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B61,'Reservoir F1 10-90s'!E590,AVERAGE('Reservoir F1 10-90s'!E590:E601))","v":9.5887963977450159},{"$f":"SUM('Reservoir F1 10-90s'!I590:I601)","v":0},null,9.2728506767404255,0,{"$f":"'Reservoir B1 10-90s'!E602","v":9.1546511921060052},{"$f":"'Reservoir F1 10-90s'!E602","v":9.5212319629702478},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E602,'Reservoir B1 10-90s'!E602)","v":9.1546511921060052},null,4]
[null,4.5,{"$f":"IF($S$1=B62,'Reservoir B1 10-90s'!E602,AVERAGE('Reservoir B1 10-90s'!E602:E613))","v":9.053472911040517},{"$f":"SUM('Reservoir B1 10-90s'!I602:I613)","v":0},{"$f":"AVERAGE('Reservoir B2'!E499:E510)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I499:I510)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B62,'Reservoir F1 10-90s'!E602,AVERAGE('Reservoir F1 10-90s'!E602:E613))","v":9.463017799679637},{"$f":"SUM('Reservoir F1 10-90s'!I602:I613)","v":0},null,9.053472911040517,0,{"$f":"'Reservoir B1 10-90s'!E614","v":8.9332321409205839},{"$f":"'Reservoir F1 10-90s'!E614","v":9.3935769843518191},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E614,'Reservoir B1 10-90s'!E614)","v":8.9332321409205839},null,5]
[null,5.5,{"$f":"IF($S$1=B63,'Reservoir B1 10-90s'!E614,AVERAGE('Reservoir B1 10-90s'!E614:E625))","v":8.830394315109837},{"$f":"SUM('Reservoir B1 10-90s'!I614:I625)","v":0},{"$f":"AVERAGE('Reservoir B2'!E511:E522)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I511:I522)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B63,'Reservoir F1 10-90s'!E614,AVERAGE('Reservoir F1 10-90s'!E614:E625))","v":9.3336918758523471},{"$f":"SUM('Reservoir F1 10-90s'!I614:I625)","v":0},null,8.830394315109837,0,{"$f":"'Reservoir B1 10-90s'!E626","v":8.7082317438382724},{"$f":"'Reservoir F1 10-90s'!E626","v":9.2622256433770485},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E626,'Reservoir B1 10-90s'!E626)","v":8.7082317438382724},null,6]
[null,6.5,{"$f":"IF($S$1=B64,'Reservoir B1 10-90s'!E626,AVERAGE('Reservoir B1 10-90s'!E626:E637))","v":8.6038337824072979},{"$f":"SUM('Reservoir B1 10-90s'!I626:I637)","v":0},{"$f":"AVERAGE('Reservoir B2'!E523:E534)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I523:I534)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B64,'Reservoir F1 10-90s'!E626,AVERAGE('Reservoir F1 10-90s'!E626:E637))","v":9.2005386085656156},{"$f":"SUM('Reservoir F1 10-90s'!I626:I637)","v":0},null,8.6038337824072979,0,{"$f":"'Reservoir B1 10-90s'!E638","v":8.4798659021602312},{"$f":"'Reservoir F1 10-90s'!E638","v":9.1268892043970986},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E638,'Reservoir B1 10-90s'!E638)","v":8.4798659021602312},null,7]
[null,7.5,{"$f":"IF($S$1=B65,'Reservoir B1 10-90s'!E638,AVERAGE('Reservoir B1 10-90s'!E638:E649))","v":8.3740047117843019},{"$f":"SUM('Reservoir B1 10-90s'!I638:I649)","v":0},{"$f":"AVERAGE('Reservoir B2'!E535:E546)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I535:I546)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B65,'Reservoir F1 10-90s'!E638,AVERAGE('Reservoir F1 10-90s'!E638:E649))","v":9.0632616252163309},{"$f":"SUM('Reservoir F1 10-90s'!I638:I649)","v":0},null,8.3740047117843019,0,{"$f":"'Reservoir B1 10-90s'!E650","v":8.2483450745343632},{"$f":"'Reservoir F1 10-90s'!E650","v":8.9872621119770368},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E650,'Reservoir B1 10-90s'!E650)","v":8.2483450745343632},null,8]
[null,8.5,{"$f":"IF($S$1=B66,'Reservoir B1 10-90s'!E650,AVERAGE('Reservoir B1 10-90s'!E650:E661))","v":8.1411151030068964},{"$f":"SUM('Reservoir B1 10-90s'!I650:I661)","v":0},{"$f":"AVERAGE('Reservoir B2'!E547:E558)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I547:I558)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B66,'Reservoir F1 10-90s'!E650,AVERAGE('Reservoir F1 10-90s'!E650:E661))","v":8.9215473283399707},{"$f":"SUM('Reservoir F1 10-90s'!I650:I661)","v":0},null,8.1411151030068964,0,{"$f":"'Reservoir B1 10-90s'!E662","v":8.013874371781192},{"$f":"'Reservoir F1 10-90s'!E662","v":8.8430211000501764},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E662,'Reservoir B1 10-90s'!E662)","v":8.013874371781192},null,9]
[null,9.5,{"$f":"IF($S$1=B67,'Reservoir B1 10-90s'!E662,AVERAGE('Reservoir B1 10-90s'!E662:E673))","v":7.9053676509964292},{"$f":"SUM('Reservoir B1 10-90s'!I662:I673)","v":0},{"$f":"AVERAGE('Reservoir B2'!E559:E570)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I559:I570)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B67,'Reservoir F1 10-90s'!E662,AVERAGE('Reservoir F1 10-90s'!E662:E673))","v":8.7750639866888935},{"$f":"SUM('Reservoir F1 10-90s'!I662:I673)","v":0},null,7.9053676509964292,0,{"$f":"'Reservoir B1 10-90s'!E674","v":7.7766536504456978},{"$f":"'Reservoir F1 10-90s'!E674","v":8.6938242613956405},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E674,'Reservoir B1 10-90s'!E674)","v":7.7766536504456978},null,10]
[null,10.5,{"$f":"IF($S$1=B68,'Reservoir B1 10-90s'!E674,AVERAGE('Reservoir B1 10-90s'!E674:E685))","v":7.666959838803141},{"$f":"SUM('Reservoir B1 10-90s'!I674:I685)","v":0},{"$f":"AVERAGE('Reservoir B2'!E571:E582)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I571:I582)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B68,'Reservoir F1 10-90s'!E674,AVERAGE('Reservoir F1 10-90s'!E674:E685))","v":8.6234607860265555},{"$f":"SUM('Reservoir F1 10-90s'!I674:I685)","v":0},null,7.666959838803141,0,{"$f":"'Reservoir B1 10-90s'!E686","v":7.5368776050901376},{"$f":"'Reservoir F1 10-90s'!E686","v":8.5393100761102918},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E686,'Reservoir B1 10-90s'!E686)","v":7.5368776050901376},null,11]
[null,11.5,{"$f":"IF($S$1=B69,'Reservoir B1 10-90s'!E686,AVERAGE('Reservoir B1 10-90s'!E686:E697))","v":7.4260840293276109},{"$f":"SUM('Reservoir B1 10-90s'!I675:I686)","v":0},{"$f":"AVERAGE('Reservoir B2'!E583:E594)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I583:I594)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B69,'Reservoir F1 10-90s'!E686,AVERAGE('Reservoir F1 10-90s'!E686:E697))","v":8.4663668382991819},{"$f":"SUM('Reservoir F1 10-90s'!I686:I697)","v":0},null,7.4260840293276109,0,{"$f":"'Reservoir B1 10-90s'!E698","v":7.29473585934256},{"$f":"'Reservoir F1 10-90s'!E698","v":8.3790963977259469},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E698,'Reservoir B1 10-90s'!E698)","v":7.29473585934256},null,12]
[null,12.5,{"$f":"IF($S$1=B70,'Reservoir B1 10-90s'!E698,AVERAGE('Reservoir B1 10-90s'!E698:E709))","v":7.1829275558040999},{"$f":"SUM('Reservoir B1 10-90s'!I687:I709)","v":0},{"$f":"AVERAGE('Reservoir B2'!E595:E606)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I595:I606)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B70,'Reservoir F1 10-90s'!E698,AVERAGE('Reservoir F1 10-90s'!E698:E709))","v":8.3033901478280274},{"$f":"SUM('Reservoir F1 10-90s'!I698:I709)","v":0},null,7.1829275558040999,0,{"$f":"'Reservoir B1 10-90s'!E710","v":7.0504130557151461},{"$f":"'Reservoir F1 10-90s'!E710","v":8.2127793956056152},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E710,'Reservoir B1 10-90s'!E710)","v":7.0504130557151461},null,13]
[null,13.5,{"$f":"IF($S$1=B71,'Reservoir B1 10-90s'!E710,AVERAGE('Reservoir B1 10-90s'!E710:E721))","v":6.9376728110601578},{"$f":"SUM('Reservoir B1 10-90s'!I710:I721)","v":0},{"$f":"AVERAGE('Reservoir B2'!E607:E618)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I607:I618)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B71,'Reservoir F1 10-90s'!E710,AVERAGE('Reservoir F1 10-90s'!E710:E721))","v":8.1341165331476244},{"$f":"SUM('Reservoir F1 10-90s'!I710:I721)","v":0},null,6.9376728110601578,0,{"$f":"'Reservoir B1 10-90s'!E722","v":6.8040889442059003},{"$f":"'Reservoir F1 10-90s'!E722","v":8.0399324522347069},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E722,'Reservoir B1 10-90s'!E722)","v":6.8040889442059003},null,14]
[null,14.5,{"$f":"IF($S$1=B72,'Reservoir B1 10-90s'!E722,AVERAGE('Reservoir B1 10-90s'!E722:E733))","v":6.6904973355664881},{"$f":"SUM('Reservoir B1 10-90s'!I722:I733)","v":0},{"$f":"AVERAGE('Reservoir B2'!E619:E630)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I619:I630)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B72,'Reservoir F1 10-90s'!E722,AVERAGE('Reservoir F1 10-90s'!E722:E733))","v":7.9581085030994352},{"$f":"SUM('Reservoir F1 10-90s'!I722:I733)","v":0},null,6.6904973355664881,0,{"$f":"'Reservoir B1 10-90s'!E734","v":6.5559384696986731},{"$f":"'Reservoir F1 10-90s'!E734","v":7.8601050140092212},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E734,'Reservoir B1 10-90s'!E734)","v":6.5559384696986731},null,15]
[null,15.5,{"$f":"IF($S$1=B73,'Reservoir B1 10-90s'!E734,AVERAGE('Reservoir B1 10-90s'!E734:E745))","v":6.4415739042908582},{"$f":"SUM('Reservoir B1 10-90s'!I734:I745)","v":0},{"$f":"AVERAGE('Reservoir B2'!E631:E642)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I631:I642)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B73,'Reservoir F1 10-90s'!E734,AVERAGE('Reservoir F1 10-90s'!E734:E745))","v":7.7749040857759324},{"$f":"SUM('Reservoir F1 10-90s'!I734:I745)","v":0},null,6.4415739042908582,0,{"$f":"'Reservoir B1 10-90s'!E746","v":6.3061318581744219},{"$f":"'Reservoir F1 10-90s'!E746","v":7.6728213941079551},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E746,'Reservoir B1 10-90s'!E746)","v":6.3061318581744219},null,16]
[null,16.5,{"$f":"IF($S$1=B74,'Reservoir B1 10-90s'!E746,AVERAGE('Reservoir B1 10-90s'!E746:E757))","v":6.1910706123697237},{"$f":"SUM('Reservoir B1 10-90s'!I746:I757)","v":0},{"$f":"AVERAGE('Reservoir B2'!E643:E654)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I643:I654)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B74,'Reservoir F1 10-90s'!E746,AVERAGE('Reservoir F1 10-90s'!E746:E757))","v":7.5840156088971602},{"$f":"SUM('Reservoir F1 10-90s'!I746:I757)","v":0},null,6.1910706123697237,0,{"$f":"'Reservoir B1 10-90s'!E758","v":6.0548347017473629},{"$f":"'Reservoir F1 10-90s'!E758","v":7.4775795260251217},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E758,'Reservoir B1 10-90s'!E758)","v":6.0548347017473629},null,17]
[null,17.5,{"$f":"IF($S$1=B75,'Reservoir B1 10-90s'!E758,AVERAGE('Reservoir B1 10-90s'!E758:E769))","v":5.9391509596111396},{"$f":"SUM('Reservoir B1 10-90s'!I758:I769)","v":0},{"$f":"AVERAGE('Reservoir B2'!E655:E666)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I655:I666)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B75,'Reservoir F1 10-90s'!E758,AVERAGE('Reservoir F1 10-90s'!E758:E769))","v":7.3849284301908504},{"$f":"SUM('Reservoir F1 10-90s'!I758:I769)","v":0},null,5.9391509596111396,0,{"$f":"'Reservoir B1 10-90s'!E770","v":5.8022080425399531},{"$f":"'Reservoir F1 10-90s'!E770","v":7.2738496663287293},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E770,'Reservoir B1 10-90s'!E770)","v":5.8022080425399531},null,18]
[null,18.5,{"$f":"IF($S$1=B76,'Reservoir B1 10-90s'!E770,AVERAGE('Reservoir B1 10-90s'!E770:E781))","v":5.685973933842015},{"$f":"SUM('Reservoir B1 10-90s'!I770:I781)","v":0},{"$f":"AVERAGE('Reservoir B2'!E667:E678)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I667:I678)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B76,'Reservoir F1 10-90s'!E770,AVERAGE('Reservoir F1 10-90s'!E770:E781))","v":7.1770996163380341},{"$f":"SUM('Reservoir F1 10-90s'!I770:I781)","v":0},null,5.685973933842015,0,{"$f":"'Reservoir B1 10-90s'!E782","v":5.5484084554090485},{"$f":"'Reservoir F1 10-90s'!E782","v":7.0610730452027344},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E782,'Reservoir B1 10-90s'!E782)","v":5.5484084554090485},null,19]
[null,19.5,{"$f":"IF($S$1=B77,'Reservoir B1 10-90s'!E782,AVERAGE('Reservoir B1 10-90s'!E782:E793))","v":5.4316940931131867},{"$f":"SUM('Reservoir B1 10-90s'!I782:I793)","v":0},{"$f":"AVERAGE('Reservoir B2'!E679:E690)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I679:I690)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B77,'Reservoir F1 10-90s'!E782,AVERAGE('Reservoir F1 10-90s'!E782:E793))","v":6.9599565690389289},{"$f":"SUM('Reservoir F1 10-90s'!I782:I793)","v":0},null,5.4316940931131867,0,{"$f":"'Reservoir B1 10-90s'!E794","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E794","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E794,'Reservoir B1 10-90s'!E794)","v":5.3148585064316594},null,20]
[null,20,{"$f":"IF($S$1=B78,'Reservoir B1 10-90s'!E794,AVERAGE('Reservoir B1 10-90s'!E794:E805))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I794:I805)","v":0},{"$f":"AVERAGE('Reservoir B2'!E691:E702)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I691:I702)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B78,'Reservoir F1 10-90s'!E794,AVERAGE('Reservoir F1 10-90s'!E794:E805))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I794:I805)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E806","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E806","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E806,'Reservoir B1 10-90s'!E806)","v":5.3148585064316594},null,21]
[null,20,{"$f":"IF($S$1=B79,'Reservoir B1 10-90s'!E806,AVERAGE('Reservoir B1 10-90s'!E806:E817))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I806:I817)","v":0},{"$f":"AVERAGE('Reservoir B2'!E703:E714)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I703:I714)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B79,'Reservoir F1 10-90s'!E806,AVERAGE('Reservoir F1 10-90s'!E806:E817))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I806:I817)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E818","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E818","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E818,'Reservoir B1 10-90s'!E818)","v":5.3148585064316594},null,22]
[null,20,{"$f":"IF($S$1=B80,'Reservoir B1 10-90s'!E818,AVERAGE('Reservoir B1 10-90s'!E818:E829))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I818:I829)","v":0},{"$f":"AVERAGE('Reservoir B2'!E715:E726)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I715:I726)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B80,'Reservoir F1 10-90s'!E818,AVERAGE('Reservoir F1 10-90s'!E818:E829))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I818:I829)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E830","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E830","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E830,'Reservoir B1 10-90s'!E830)","v":5.3148585064316594},null,23]
[null,20,{"$f":"IF($S$1=B81,'Reservoir B1 10-90s'!E830,AVERAGE('Reservoir B1 10-90s'!E830:E841))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I830:I841)","v":0},{"$f":"AVERAGE('Reservoir B2'!E727:E738)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I727:I738)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B81,'Reservoir F1 10-90s'!E830,AVERAGE('Reservoir F1 10-90s'!E830:E841))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I830:I841)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E842","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E842","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E842,'Reservoir B1 10-90s'!E842)","v":5.3148585064316594},null,24]
[null,20,{"$f":"IF($S$1=B82,'Reservoir B1 10-90s'!E842,AVERAGE('Reservoir B1 10-90s'!E842:E853))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I842:I853)","v":0},{"$f":"AVERAGE('Reservoir B2'!E739:E750)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I739:I750)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B82,'Reservoir F1 10-90s'!E842,AVERAGE('Reservoir F1 10-90s'!E842:E853))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I842:I853)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E854","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E854","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E854,'Reservoir B1 10-90s'!E854)","v":5.3148585064316594},null,25]
[null,20,{"$f":"IF($S$1=B83,'Reservoir B1 10-90s'!E854,AVERAGE('Reservoir B1 10-90s'!E854:E865))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I854:I865)","v":0},{"$f":"AVERAGE('Reservoir B2'!E751:E762)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I751:I762)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B83,'Reservoir F1 10-90s'!E854,AVERAGE('Reservoir F1 10-90s'!E854:E865))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I854:I865)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E866","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E866","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E866,'Reservoir B1 10-90s'!E866)","v":5.3148585064316594},null,26]
[null,20,{"$f":"IF($S$1=B84,'Reservoir B1 10-90s'!E866,AVERAGE('Reservoir B1 10-90s'!E866:E877))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I866:I877)","v":0},{"$f":"AVERAGE('Reservoir B2'!E763:E774)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I763:I774)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B84,'Reservoir F1 10-90s'!E866,AVERAGE('Reservoir F1 10-90s'!E866:E877))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I866:I877)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E878","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E878","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E878,'Reservoir B1 10-90s'!E878)","v":5.3148585064316594},null,27]
[null,20,{"$f":"IF($S$1=B85,'Reservoir B1 10-90s'!E878,AVERAGE('Reservoir B1 10-90s'!E878:E889))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I878:I889)","v":0},{"$f":"AVERAGE('Reservoir B2'!E775:E786)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I775:I786)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B85,'Reservoir F1 10-90s'!E878,AVERAGE('Reservoir F1 10-90s'!E878:E889))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I878:I889)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E890","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E890","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E890,'Reservoir B1 10-90s'!E890)","v":5.3148585064316594},null,28]
[null,20,{"$f":"IF($S$1=B86,'Reservoir B1 10-90s'!E890,AVERAGE('Reservoir B1 10-90s'!E890:E901))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I890:I901)","v":0},{"$f":"AVERAGE('Reservoir B2'!E787:E798)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I787:I798)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B86,'Reservoir F1 10-90s'!E890,AVERAGE('Reservoir F1 10-90s'!E890:E901))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I890:I901)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E902","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E902","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E902,'Reservoir B1 10-90s'!E902)","v":5.3148585064316594},null,29]
[null,20,{"$f":"IF($S$1=B87,'Reservoir B1 10-90s'!E902,AVERAGE('Reservoir B1 10-90s'!E902:E913))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I902:I913)","v":0},{"$f":"AVERAGE('Reservoir B2'!E799)","v":{"$error":"#VALUE!"}},{"$f":"SUM('Reservoir B2'!I799)","v":{"$error":"#VALUE!"}},{"$f":"IF($S$1=B87,'Reservoir F1 10-90s'!E902,AVERAGE('Reservoir F1 10-90s'!E902:E913))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I902:I913)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E914","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E914","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E914,'Reservoir B1 10-90s'!E914)","v":5.3148585064316594},null,30]
[null,20,{"$f":"IF($S$1=B88,'Reservoir B1 10-90s'!E914,AVERAGE('Reservoir B1 10-90s'!E914:E925))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I914:I925)","v":0},null,null,{"$f":"IF($S$1=B88,'Reservoir F1 10-90s'!E914,AVERAGE('Reservoir F1 10-90s'!E914:E925))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I914:I925)","v":0},null,{"$f":"IF($L$3=0,G88,IF($L$2=0,C88,E88))","v":5.3148585064316594},{"$f":"IF($J$3=\"Flash\",H88,IF($J$2=\"Annual Decline Rate\",D88,F88))*K$7","v":0},{"$f":"'Reservoir B1 10-90s'!E926","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E926","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E926,'Reservoir B1 10-90s'!E926)","v":5.3148585064316594},null,31]
[null,20,{"$f":"IF($S$1=B89,'Reservoir B1 10-90s'!E926,AVERAGE('Reservoir B1 10-90s'!E926:E937))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I926:I937)","v":0},null,null,{"$f":"IF($S$1=B89,'Reservoir F1 10-90s'!E926,AVERAGE('Reservoir F1 10-90s'!E926:E937))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I926:I937)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E938","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E938","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E938,'Reservoir B1 10-90s'!E938)","v":5.3148585064316594},null,32]
[null,20,{"$f":"IF($S$1=B90,'Reservoir B1 10-90s'!E938,AVERAGE('Reservoir B1 10-90s'!E938:E949))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I938:I949)","v":0},null,null,{"$f":"IF($S$1=B90,'Reservoir F1 10-90s'!E938,AVERAGE('Reservoir F1 10-90s'!E938:E949))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I938:I949)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E950","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E950","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E950,'Reservoir B1 10-90s'!E950)","v":5.3148585064316594},null,33]
[null,20,{"$f":"IF($S$1=B91,'Reservoir B1 10-90s'!E950,AVERAGE('Reservoir B1 10-90s'!E950:E961))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I950:I961)","v":0},null,null,{"$f":"IF($S$1=B91,'Reservoir F1 10-90s'!E950,AVERAGE('Reservoir F1 10-90s'!E950:E961))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I950:I961)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E962","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E962","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E962,'Reservoir B1 10-90s'!E962)","v":5.3148585064316594},null,34]
[null,20,{"$f":"IF($S$1=B92,'Reservoir B1 10-90s'!E962,AVERAGE('Reservoir B1 10-90s'!E962:E973))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I962:I973)","v":0},null,null,{"$f":"IF($S$1=B92,'Reservoir F1 10-90s'!E962,AVERAGE('Reservoir F1 10-90s'!E962:E973))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I962:I973)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E974","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E974","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E974,'Reservoir B1 10-90s'!E974)","v":5.3148585064316594},null,35]
[null,20,{"$f":"IF($S$1=B93,'Reservoir B1 10-90s'!E974,AVERAGE('Reservoir B1 10-90s'!E974:E985))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I974:I985)","v":0},null,null,{"$f":"IF($S$1=B93,'Reservoir F1 10-90s'!E974,AVERAGE('Reservoir F1 10-90s'!E974:E985))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I974:I985)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E986","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E986","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E986,'Reservoir B1 10-90s'!E986)","v":5.3148585064316594},null,36]
[null,20,{"$f":"IF($S$1=B94,'Reservoir B1 10-90s'!E986,AVERAGE('Reservoir B1 10-90s'!E986:E997))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I986:I997)","v":0},null,null,{"$f":"IF($S$1=B94,'Reservoir F1 10-90s'!E986,AVERAGE('Reservoir F1 10-90s'!E986:E997))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I986:I997)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E998","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E998","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E998,'Reservoir B1 10-90s'!E998)","v":5.3148585064316594},null,37]
[null,20,{"$f":"IF($S$1=B95,'Reservoir B1 10-90s'!E998,AVERAGE('Reservoir B1 10-90s'!E998:E1009))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I998:I1009)","v":0},null,null,{"$f":"IF($S$1=B95,'Reservoir F1 10-90s'!E998,AVERAGE('Reservoir F1 10-90s'!E998:E1009))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I998:I1009)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E1010","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E1010","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1010,'Reservoir B1 10-90s'!E1010)","v":5.3148585064316594},null,38]
[null,20,{"$f":"IF($S$1=B96,'Reservoir B1 10-90s'!E1010,AVERAGE('Reservoir B1 10-90s'!E1010:E1021))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I1010:I1021)","v":0},null,null,{"$f":"IF($S$1=B96,'Reservoir F1 10-90s'!E1010,AVERAGE('Reservoir F1 10-90s'!E1010:E1021))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I1010:I1021)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E1022","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E1022","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1022,'Reservoir B1 10-90s'!E1022)","v":5.3148585064316594},null,39]
[null,20,{"$f":"IF($S$1=B97,'Reservoir B1 10-90s'!E1022,AVERAGE('Reservoir B1 10-90s'!E1022:E1033))","v":5.3148585064316594},{"$f":"SUM('Reservoir B1 10-90s'!I1022:I1033)","v":0},null,null,{"$f":"IF($S$1=B97,'Reservoir F1 10-90s'!E1022,AVERAGE('Reservoir F1 10-90s'!E1022:E1033))","v":6.8386604633246932},{"$f":"SUM('Reservoir F1 10-90s'!I1022:I1033)","v":0},null,5.3148585064316594,0,{"$f":"'Reservoir B1 10-90s'!E1034","v":5.3148585064316594},{"$f":"'Reservoir F1 10-90s'!E1034","v":6.8386604633246932},{"$f":"IF(J$3=\"Flash\",'Reservoir F1 10-90s'!E1034,'Reservoir B1 10-90s'!E1034)","v":5.3148585064316594},null,40]
[null,20,{"$f":"('Reservoir B1 10-90s'!E1034)","v":5.3148585064316594},{"$f":"'Reservoir B1 10-90s'!I1034","v":0},null,null,{"$f":"('Reservoir F1 10-90s'!E1034)","v":6.8386604633246932},{"$f":"('Reservoir F1 10-90s'!I1034)","v":0},null,5.3148585064316594,0]

{"sheet":"Well Field Dvlpmnt A2 10%","index":48,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":9.625},{"$f":"MIN(S4:S26)","v":13.375},{"$f":"MIN(T4:T26)","v":13.375},{"$f":"MIN(U4:U26)","v":18.625},{"$f":"MIN(V4:V26)","v":18.625},null,null,{"$f":"MIN(Y4:Y26)","v":9.625},{"$f":"MIN(Z4:Z24)","v":13.375},{"$f":"MIN(AA4:AA24)","v":13.375},{"$f":"MIN(AB4:AB24)","v":18.625},{"$f":"MIN(AC4:AC24)","v":18.625},null,null,{"$f":"MIN(AF4:AF78)","v":11.625},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":17.25},{"$f":"MIN(AI4:AI78)","v":3.875},{"$f":"MIN(AJ4:AJ78)","v":26},null,null,{"$f":"MIN(AM4:AM78)","v":11.625},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":17.25},{"$f":"MIN(AP4:AP78)","v":3.875},{"$f":"MIN(AQ4:AQ78)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(G5-E5)/E5","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":10000},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,10000,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,10000,3.875,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},3.875,10000,null,3.875,10000,3.875,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,{"$f":"IF($Q6<E$163,10000,Q6)","v":10000},{"$f":"IF($P6<E$218,10000,Q6)","v":10000},{"$f":"IF($P6<E$275,10000,Q6)","v":10000},10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,4.125,10000,4.125,10000,null,4.125,10000,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,4.5,10000,4.5,10000,null,4.5,10000,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,4.5,10000,4.5,10000,null,4.5,10000,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,4.625,10000,4.625,10000,null,4.625,10000,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,4.75,10000,4.75,10000,null,4.75,10000,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,10000,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000,null,4.875,10000,4.875,10000,4.875,10000,null,4.875,10000,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,5,10000,5,10000,null,5,10000,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,5.25,10000,5.25,10000,null,5.25,10000,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,10000,5.375,10000,5.375,10000,null,5.375,10000,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!H16","v":6561.66},null,{"$f":"'Well Field Dvlpmnt A1'!I16","v":6561.66},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,13.375,10000,10000,null,13.375,13.375,13.375,13.375,10000,10000,null,5.5,10000,5.5,10000,5.5,10000,null,5.5,10000,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,5.625,10000,5.625,10000,null,5.625,10000,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,18.625,18.625,null,18.625,18.625,18.625,18.625,18.625,18.625,null,5.75,10000,5.75,10000,5.75,10000,null,5.75,10000,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,20,20,null,20,20,20,20,20,20,null,5.875,10000,5.875,10000,5.875,10000,null,5.875,10000,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!E205>H19,H19,'Input A1'!E205)","v":9.625},null,{"$f":"IF('Input A1'!F205>I19,I19,'Input A1'!F205)","v":9.625},{"$f":"IF(A18=1,H17,H18)","v":11.75},{"$f":"IF(B18=1,I17,I18)","v":11.75},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,10000,6,10000,6,10000,null,6,10000,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,10000,6.125,10000,6.125,10000,null,6.125,10000,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,10000,6.25,10000,6.25,10000,null,6.25,10000,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,10000,6.4375,10000,6.4375,10000,null,6.4375,10000,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,6.5,10000,6.5,10000,null,6.5,10000,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,6.75,10000,6.75,10000,null,6.75,10000,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,7.4375,10000,7.4375,10000,null,7.4375,10000,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,7.5,10000,7.5,10000,null,7.5,10000,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,7.625,10000,7.625,10000,null,7.625,10000,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,7.875,10000,7.875,10000,null,7.875,10000,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,8.25,10000,8.25,10000,null,8.25,10000,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,8.375,10000,8.375,10000,null,8.375,10000,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,10000,8.5,10000,8.5,10000,null,8.5,10000,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,10000,8.625,10000,8.625,10000,null,8.625,10000,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":8.6809999999999992},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":12.347},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":17.754999999999999},null,null,{"$f":"MIN(Y34:Y56)","v":8.6809999999999992},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":12.347},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":17.754999999999999},null,8.75,10000,8.75,10000,8.75,10000,null,8.75,10000,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,10000,8.875,10000,8.875,10000,null,8.875,10000,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,4.2759999999999998,10000,4.2759999999999998,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,10000,{"$f":"IF(X35<G$220,10000,P35)","v":4.2759999999999998},10000,4.2759999999999998,10000,null,9,10000,9,10000,9,10000,null,9,10000,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,10000,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,10000,9.25,10000,9.25,10000,null,9.25,10000,9.25,10000,9.25,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":4119410.1740787607},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":3988593.6182700074},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,10000,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,10000,9.375,10000,9.375,10000,null,9.375,10000,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":17.001739300000001},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":17.001739300000001},null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,6.1840000000000002,10000,6.1840000000000002,10000,null,7,10000,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,10000,9.5,10000,9.5,10000,null,9.5,10000,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":46.465805702777779},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":46.225527925000002},null,null,null,null,null,null,null,null,6.875,7.625,10000,6.875,10000,6.875,10000,null,7.625,10000,6.875,10000,6.875,10000,null,9.625,10000,9.625,10000,9.625,10000,null,9.625,10000,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,10000,6.56,10000,6.56,10000,null,7.75,10000,6.56,10000,6.56,10000,null,9.75,10000,9.75,10000,9.75,10000,null,9.75,10000,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,10000,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,10000,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,10000,9.875,10000,9.875,10000,null,9.875,10000,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10000,10.375,10000,10.375,10000,null,10.375,10000,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10000,10.625,10000,10.625,10000,null,10.625,10000,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,10000,11,10000,11,10000,null,11,10000,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,12.347,12.347,10000,null,13.375,12.347,12.347,12.347,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,18.73,null,20,18.73,18.73,18.73,18.73,18.73,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,17.25,17.25,10000,null,17.25,17.25,17.25,17.25,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,17.5,17.5,10000,null,17.5,17.5,17.5,17.5,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,18,18,10000,null,18,18,18,18,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":0.97037363045397917},null,{"$f":"J469","v":0.97037363045397917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,18.125,18.125,10000,null,18.125,18.125,18.125,18.125,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,18.25,18.25,10000,null,18.25,18.25,18.25,18.25,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,18.5,18.5,10000,null,18.5,18.5,18.5,18.5,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,19.25,19.25,10000,null,19.25,19.25,19.25,19.25,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},22.25,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":0.97037363045397917},null,{"$f":"G23*G62","v":0.97037363045397917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,26,null,26,26,26,26,26,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,27,null,27,27,27,27,27,27]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,28,null,28,28,28,28,28,28]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,null,30,30,30,30,30,30]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,32,null,32,32,32,32,32,32]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,34,null,34,34,34,34,34,34]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,36,null,36,36,36,36,36,36]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":984.24899999999991},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":984.24899999999991}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":6561.66},null,{"$f":"G15","v":6561.66}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":39.369959999999999},null,{"$f":"G132/(G135*G136)","v":39.369959999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":12.139071},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":12.139071}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":9.8398774000000007},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":9.8398774000000007}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":73.348908399999999},null,{"$f":"(G137+G141+G142+G143)","v":73.348908399999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":21.684979999999999},null,{"$f":"((G132/G$110)+G$106)*B112","v":21.684979999999999}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.3123320000000001},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.3123320000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":13.12332},null,{"$f":"G$89*G133/G$92*B112","v":13.12332}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":6.5616599999999998},null,{"$f":"(G132/G$79)*B162","v":6.5616599999999998}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":11.154821999999999},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":11.154821999999999}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.4563008704075755},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.4563008704075755}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":13.12332},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":13.12332}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":9.2493280000000002},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":9.2493280000000002}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":314.55867039999998},null,{"$f":"SUM(G144:G151,G155:G158)","v":314.55867039999998}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":314.55867039999998},null,{"$f":"G159*G160","v":314.55867039999998}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":13.106611266666667},null,{"$f":"G161/24","v":13.106611266666667}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":9.625},null,{"$f":"IF($B162=0,0,G19)","v":9.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":9.625},null,{"$f":"IF($B162=0,0,Y3)","v":9.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":11.625},null,{"$f":"IF(B162=1,AM3,G19)","v":11.625}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":8.6809999999999992},null,{"$f":"IF(B162=1,Y33,0)","v":8.6809999999999992}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":46.183721078370368},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":46.183721078370368}]
[null,null,null,"lb",{"$f":"E168*E132","v":45456.281287664955},null,{"$f":"G168*G132*B162","v":45456.281287664955}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.47200000000000042},null,{"$f":"0.5*(G164-G167)","v":0.47200000000000042}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A162=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0676330785085688},null,{"$f":"IF(B162=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0676330785085688}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":342.22565280568165},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":342.22565280568165}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":60.952833233640519},null,{"$f":"G172*7.4805/42","v":60.952833233640519}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":24276.117100675561},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":24276.117100675561}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":56305.184147833272},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":56305.184147833272}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":62418.088522550766},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":62418.088522550766},null,{"$f":"E180/E175","v":41612.059015033847},{"$f":"G180/G175","v":41612.059015033847}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":68484.766012323424},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":68484.766012323424}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":490299.84402409103},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":490299.84402409103}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":823652.26489368081},null,{"$f":"SUM(G178:G183)","v":823652.26489368081}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":5577.4110000000001},null,{"$f":"G15-G132","v":5577.4110000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":11.75},null,{"$f":"G165+0.125","v":11.75}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":5577.4110000000001},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":5577.4110000000001}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":5077.4110000000001},null,{"$f":"G245-IF(B16=1,G304,G361)","v":5077.4110000000001}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":5577.4110000000001},null,{"$f":"G188-G187","v":5577.4110000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":203.09644},null,{"$f":"G244/(G247*G248)","v":203.09644}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":3},null,{"$f":"ROUNDUP(G249/G250,0)","v":3}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":6},null,{"$f":"(G$96*G251)","v":6}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":18.232233000000001},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":18.232233000000001}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":36},null,{"$f":"G251*G$102+G252*G$93","v":36}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":28.094161800000002},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":28.094161800000002}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":285.42283479999998},null,{"$f":"(G249+G253+G254+G255)","v":285.42283479999998}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":18.924703333333333},null,{"$f":"((G244/G$109)+G$106)*B114","v":18.924703333333333}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.1154821999999998},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.1154821999999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":11.154821999999999},null,{"$f":"G$89*G245/G$92*B114","v":11.154821999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":37.182740000000003},null,{"$f":"(G243/G$79)","v":37.182740000000003}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":9.220010647386534},null,{"$f":"(G289/G264+2)","v":9.220010647386534}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":11.154821999999999},null,{"$f":"G$91*G245/G$92","v":11.154821999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":8.461928799999999},null,{"$f":"(0.0002*(G245)+1)*G$98","v":8.461928799999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":538.41733313333339},null,{"$f":"SUM(G256:G263,G267:G270)","v":538.41733313333339}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":538.41733313333339},null,{"$f":"G271*G272","v":538.41733313333339}]
[null,null,null,"day",{"$f":"E273/24","v":22.434055547222226},null,{"$f":"G273/24","v":22.434055547222226}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":11.8},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":11.8}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":12.723750000000001},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":12.723750000000001}]
[null,null,"Casing Size","inch",{"$f":"T3","v":13.375},null,{"$f":"AA3","v":13.375}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":13.375},null,{"$f":"MAX(G277,G278)","v":13.375}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":17.25},null,{"$f":"AO3","v":17.25}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":1.9375},null,{"$f":"(G280-G279)/2","v":1.9375}]
[null,null,"Casing ID","inch",{"$f":"T33","v":12.347},null,{"$f":"AA33","v":12.347}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":70.667758767039757},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":70.667758767039757}]
[null,null,null,"lb",{"$f":"E284*E245","v":394143.13509263401},null,{"$f":"G284*G245","v":394143.13509263401}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.51400000000000023},null,{"$f":"0.5*(G279-G283)","v":0.51400000000000023}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.0633658188489838},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.0633658188489838}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":5415.0079855399008},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":5415.0079855399008}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":964.45160085312455},null,{"$f":"G288*7.4805/42","v":964.45160085312455}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":133736.67786106915},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":133736.67786106915}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":120330.2420073048},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":120330.2420073048}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":532196.08808531193},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":532196.08808531193},null,{"$f":"E295/E291","v":380140.06291807996},{"$f":"G295/G291","v":380140.06291807996}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":389954.58067846944},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":389954.58067846944}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":951579.25716650416},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":951579.25716650416}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2249665.1108848667},null,{"$f":"SUM(G293:G298)","v":2249665.1108848667}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":17.5},null,{"$f":"(G280+0.25)","v":17.5}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.878752505},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.4153529402891518},null,{"$f":"(G403/G380+2)","v":3.4153529402891518}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":17.5},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":17.5}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":18.517500000000002},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":18.517500000000002}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":18.625},null,{"$f":"AC3","v":18.625}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":24.625},null,{"$f":"G393+2*G395","v":24.625}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":17.754999999999999},null,{"$f":"AC33","v":17.754999999999999}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":84.587349472981856},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":84.587349472981856}]
[null,null,null,"lb",{"$f":"E398*E361","v":42293.674736490932},null,{"$f":"G398*G361","v":42293.674736490932}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.4350000000000005},null,{"$f":"0.5*(G393-G397)","v":0.4350000000000005}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.0315207258003321},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.0315207258003321}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1061.5147052168638},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1061.5147052168638}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":189.06335124701786},null,{"$f":"G402*7.4805/42","v":189.06335124701786}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":77124.697073564341},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":77124.697073564341}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":42596.499567842409},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":42596.499567842409},null,{"$f":"E409/E405","v":42596.499567842409},{"$f":"G409/G405","v":42596.499567842409}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":114067.19064700672},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":114067.19064700672}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":653151.02898454829},null,{"$f":"SUM(G407:G412)","v":522334.47317579528}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":262.46640000000002},{"$f":"G421+G365+G308+G249+G192+G137","v":262.46640000000002}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2069851409787025},null,{"$f":"(G456/G436+2)","v":2.2069851409787025}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":28.625},null,{"$f":"G394+2*2","v":28.625}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":27.125},null,{"$f":"G447- 2*0.75","v":27.125}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":34.625},null,{"$f":"G447+2*G450","v":34.625}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":223.49077425635201},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":223.49077425635201}]
[null,null,null,"lb",{"$f":"E451*E416","v":11174.538712817601},null,{"$f":"G451*G416","v":11174.538712817601}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":155.23885573402688},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":155.23885573402688}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":27.649149055199718},null,{"$f":"G455*7.4805/42","v":27.649149055199718}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":73680.038412474532},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":73680.038412474532}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":14111.204516138785},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":14111.204516138785},null,{"$f":"E462/E458","v":14111.204516138785},{"$f":"G462/G458","v":14111.204516138785}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":2874.7936247042016},null,{"$f":"G455/27*500","v":2874.7936247042016}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":223958.28258041848},null,{"$f":"SUM(G460:G465)","v":223958.28258041848}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":478459.82601709495},{"$f":"J462+J409+J352+J295+J236+J180","v":478459.82601709495}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":493067.6298296075},{"$f":"G169+G226+G285+G342+G399+G452","v":493067.6298296075}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":4119410.1740787607},null,{"$f":"SUM(G470:G476)","v":3988593.6182700074},null,{"$f":"I467/I468","v":0.97037363045397917},{"$f":"J467/J468","v":0.97037363045397917}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":308817.53044778365},null,{"$f":"G460+G407+G350+G293+G234+G178","v":308817.53044778365}]
[null,null,"Mud Cost",null,207070.20492434149,null,206165.38859070363]
[null,null,"Casing Cost",null,651321.88069184392,null,651321.88069184392,null,{"$f":"E472/I468","v":1.3209585080994373},{"$f":"G472/J468","v":1.3209585080994373}]
[null,null,"Cement Cost",null,575381.33096250379,null,575381.33096250379]
[null,null,"Rig Cost",null,1842230.9450584208,null,1834187.4706695124]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":6},null,{"$f":"G139+G194+G251+G310+G367+G423","v":6}]

{"sheet":"Well Field Dvlpmnt A2 90%","index":49,"n_rows":478,"n_cols":43,"rows_kept":478,"cut":false,"hidden":true,"merged":[[28,16,28,21],[30,16,30,21],[30,23,30,28],[0,16,0,21],[0,23,0,28],[0,30,0,35],[0,37,0,42],[5,4,5,6],[6,4,6,6],[7,4,7,6]]}
[{"$f":"'Input A1'!A75","v":1},null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,"Yes",{"$f":"'Input A1'!F5","v":"Perforated / Slotted Liner"},null,null,"Production Well- Casing OD",null,null,null,null,null,null,"Injection Well- Casing OD",null,null,null,null,null,null,"Production Well - Hole Size",null,null,null,null,null,null,"Injection Well - Hole Size"]
[{"$f":"'Input A1'!A398","v":1},null,"GETEM - beta",null,"WELL FIELD DEVELOPMENT SUMMARY ",null,null,null,null,null,null,null,"No",{"$f":"'Input A1'!F6","v":"Open Hole"},null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing",null,"bit size","production","intermediate liner","upper","intermediate casing","surface casing"]
[null,null,null,null,"Reference","Change","Improved",null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R4:R26)","v":9.625},{"$f":"MIN(S4:S26)","v":13.375},{"$f":"MIN(T4:T26)","v":13.375},{"$f":"MIN(U4:U26)","v":18.625},{"$f":"MIN(V4:V26)","v":18.625},null,null,{"$f":"MIN(Y4:Y26)","v":9.625},{"$f":"MIN(Z4:Z24)","v":13.375},{"$f":"MIN(AA4:AA24)","v":13.375},{"$f":"MIN(AB4:AB24)","v":18.625},{"$f":"MIN(AC4:AC24)","v":18.625},null,null,{"$f":"MIN(AF4:AF78)","v":11.625},{"$f":"MIN(AG4:AG78)","v":3.75},{"$f":"MIN(AH4:AH78)","v":17.25},{"$f":"MIN(AI4:AI78)","v":3.875},{"$f":"MIN(AJ4:AJ78)","v":26},null,null,{"$f":"MIN(AM4:AM78)","v":11.625},{"$f":"MIN(AN4:AN78)","v":3.75},{"$f":"MIN(AO4:AO78)","v":17.25},{"$f":"MIN(AP4:AP78)","v":3.875},{"$f":"MIN(AQ4:AQ78)","v":26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q4<E$163,10000,Q4)","v":10000},{"$f":"IF($P4<E$218,10000,Q4)","v":10000},{"$f":"IF($P4<E$275,10000,Q4)","v":10000},{"$f":"IF($P4<E$334,10000,Q4)","v":10000},{"$f":"IF($P4<E$391,10000,Q4)","v":10000},null,4.5,{"$f":"IF($X4<G$163,10000,Q4)","v":10000},{"$f":"IF(P4<G$218,10000,X4)","v":10000},{"$f":"IF(P4<G$275,10000,X4)","v":10000},{"$f":"IF(P4<G$334,10000,X4)","v":10000},{"$f":"IF(P4<G$391,10000,X4)","v":10000},null,3.75,{"$f":"IF($AE4<=E$164+2*E$166-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$220+2*E$222-0.001,10000,$AE4)","v":3.75},{"$f":"IF($AE4<=E$279+2*E$281-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$336+2*E$338-0.001,10000,$AE4)","v":10000},{"$f":"IF($AE4<=E$393+2*E$395-0.001,10000,$AE4)","v":10000},null,3.75,{"$f":"IF($AL4<=G$164+2*G$166-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$220+2*G$222-0.001,10000,$AL4)","v":3.75},{"$f":"IF($AL4<=G$279+2*G$281-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$336+2*G$338-0.001,10000,$AL4)","v":10000},{"$f":"IF($AL4<=G$393+2*G$395-0.001,10000,$AE4)","v":10000}]
[null,null,"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(G5-E5)/E5","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065},null,null,null,null,null,null,null,null,4.2759999999999998,5,{"$f":"IF($Q5<E$163,10000,Q5)","v":10000},10000,{"$f":"IF($P5<E$275,10000,Q5)","v":10000},{"$f":"IF($P5<E$334,10000,Q5)","v":10000},{"$f":"IF($P5<E$391,10000,Q5)","v":10000},null,5,10000,10000,{"$f":"IF(P5<G$275,10000,X5)","v":10000},{"$f":"IF(P5<G$334,10000,X5)","v":10000},{"$f":"IF(P5<G$391,10000,X5)","v":10000},null,3.875,10000,3.875,{"$f":"IF($AE5<=E$279+2*E$281-0.001,10000,$AE5)","v":10000},3.875,10000,null,3.875,10000,3.875,{"$f":"IF($AL5<=G$279+2*G$281-0.001,10000,$AL5)","v":10000},3.875,10000]
[null,null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"},null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,10000,10000,10000,10000,null,5.5,10000,10000,10000,10000,10000,null,4.125,10000,4.125,10000,4.125,10000,null,4.125,10000,4.125,10000,4.125,10000]
[null,null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,10000,10000,10000,10000,null,6.625,10000,10000,10000,10000,10000,null,4.5,10000,4.5,10000,4.5,10000,null,4.5,10000,4.5,10000,4.5,10000]
[null,null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000},null,null,null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,10000,10000,10000,10000,null,7,10000,10000,10000,10000,10000,null,4.5,10000,4.5,10000,4.5,10000,null,4.5,10000,4.5,10000,4.5,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.875,7.625,10000,10000,10000,10000,10000,null,7.625,10000,10000,10000,10000,10000,null,4.625,10000,4.625,10000,4.625,10000,null,4.625,10000,4.625,10000,4.625,10000]
[null,null,"GETEM ESTIMATE OF WELL CONFIGURATION AND COST",null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,null,6.56,7.75,10000,10000,10000,10000,10000,null,7.75,10000,10000,10000,10000,10000,null,4.75,10000,4.75,10000,4.75,10000,null,4.75,10000,4.75,10000,4.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,10000,10000,10000,10000,10000,null,8.625,10000,10000,10000,10000,10000,null,4.875,10000,4.875,10000,4.875,10000,null,4.875,10000,4.875,10000,4.875,10000]
[null,null,null,null,"PRODUCTION WELL",null,"INJECTION WELL",null,null,null,null,null,null,null,{"$f":"Q12-P12","v":0.94400000000000084},8.6809999999999992,9.625,9.625,10000,10000,10000,10000,null,9.625,9.625,10000,10000,10000,10000,null,5,10000,5,10000,5,10000,null,5,10000,5,10000,5,10000]
[null,null,"Depth where change from 2 to 3 interval","km",2.5,null,2.5,null,null,null,null,null,null,null,null,9.85,10.75,10.75,10000,10000,10000,10000,null,10.75,10.75,10000,10000,10000,10000,null,5.25,10000,5.25,10000,5.25,10000,null,5.25,10000,5.25,10000,5.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.772,11.75,11.75,10000,10000,10000,10000,null,11.75,11.75,10000,10000,10000,10000,null,5.375,10000,5.375,10000,5.375,10000,null,5.375,10000,5.375,10000,5.375,10000]
[null,null,"Well depth","ft",{"$f":"'Well Field Dvlpmnt A1'!J16","v":6561.66},null,{"$f":"'Well Field Dvlpmnt A1'!K16","v":6561.66},null,null,null,null,null,null,null,null,12.347,13.375,13.375,13.375,13.375,10000,10000,null,13.375,13.375,13.375,13.375,10000,10000,null,5.5,10000,5.5,10000,5.5,10000,null,5.5,10000,5.5,10000,5.5,10000]
[{"$f":"IF(E16>2,1,0)","v":0},{"$f":"IF(G16>2,1,0)","v":0},"# of Well Intervals",null,{"$f":"IF(E15<=E13*3281,2,3)","v":2},null,{"$f":"IF(G15<=G13*3280.83,2,3)","v":2},{"$f":"A17*B17","v":1},{"$f":"A17*B17","v":1},null,null,null,null,null,null,14.688000000000001,16,16,16,16,10000,10000,null,16,16,16,16,10000,10000,null,5.625,10000,5.625,10000,5.625,10000,null,5.625,10000,5.625,10000,5.625,10000]
[{"$f":"'Input A1'!A288","v":1},{"$f":"'Input A1'!A290","v":1},"Is Well Pumped?",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,{"$f":"IF(E$16=2,11.75,8.625)","v":11.75},{"$f":"IF(G16=2,11.75,8.625)","v":11.75},null,null,null,null,null,null,17.754999999999999,18.625,18.625,18.625,18.625,18.625,18.625,null,18.625,18.625,18.625,18.625,18.625,18.625,null,5.75,10000,5.75,10000,5.75,10000,null,5.75,10000,5.75,10000,5.75,10000]
[{"$f":"'Input A1'!C197","v":1},{"$f":"'Input A1'!D197","v":1},"Is bottom of well Cased or Open hole?",null,{"$f":"IF(A18=1,N1,N2)","v":"Perforated / Slotted Liner"},null,{"$f":"IF(B18=1,N1,N2)","v":"Perforated / Slotted Liner"},{"$f":"IF(E$16=2,14.5,10.625)","v":14.5},{"$f":"IF(G$16=2,14.5,10.625)","v":14.5},null,null,null,null,null,null,18.73,20,20,20,20,20,20,null,20,20,20,20,20,20,null,5.875,10000,5.875,10000,5.875,10000,null,5.875,10000,5.875,10000,5.875,10000]
[null,null,"Bottom Hole Casing OD or Hole Diameter","inch",{"$f":"IF('Input A1'!G205>H19,H19,'Input A1'!G205)","v":9.625},null,{"$f":"IF('Input A1'!H205>I19,I19,'Input A1'!H205)","v":9.625},{"$f":"IF(A18=1,H17,H18)","v":11.75},{"$f":"IF(B18=1,I17,I18)","v":11.75},null,null,null,null,null,null,22.75,24,24,24,24,24,24,null,24,24,24,24,24,24,null,6,10000,6,10000,6,10000,null,6,10000,6,10000,6,10000]
[null,null,"Trouble Index",null,{"$f":"'Input A1'!T210","v":1},null,{"$f":"'Input A1'!W210","v":1},null,null,null,null,null,null,null,null,24.75,26,26,26,26,26,26,null,26,26,26,26,26,26,null,6.125,10000,6.125,10000,6.125,10000,null,6.125,10000,6.125,10000,6.125,10000]
[null,null,"Rate of Penetration Index",null,{"$f":"'Input A1'!T211","v":1},null,{"$f":"'Input A1'!W211","v":1},null,null,null,null,null,null,null,null,28.75,30,30,30,30,30,30,null,30,30,30,30,30,30,null,6.25,10000,6.25,10000,6.25,10000,null,6.25,10000,6.25,10000,6.25,10000]
[null,null,"Bit Life Index",null,{"$f":"'Input A1'!T214","v":1},null,{"$f":"'Input A1'!W214","v":1},null,null,null,null,null,null,null,null,30.623999999999999,32,32,32,32,32,32,null,32,32,32,32,32,32,null,6.4375,10000,6.4375,10000,6.4375,10000,null,6.4375,10000,6.4375,10000,6.4375,10000]
[null,null,"Casing Cost Index",null,{"$f":"'Input A1'!T216","v":1},null,{"$f":"'Input A1'!W216","v":1},null,null,null,null,null,null,null,null,32.624000000000002,34,34,34,34,34,34,null,34,34,34,34,34,34,null,6.5,10000,6.5,10000,6.5,10000,null,6.5,10000,6.5,10000,6.5,10000]
[null,null,"Cement Cost Index",null,{"$f":"'Input A1'!T219","v":1},null,{"$f":"'Input A1'!W219","v":1},null,null,null,null,null,null,null,null,34.5,36,36,36,36,36,36,null,36,36,36,36,36,36,null,6.75,10000,6.75,10000,6.75,10000,null,6.75,10000,6.75,10000,6.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.5,42,42,42,42,42,42,null,42,42,42,42,42,42,null,7.4375,10000,7.4375,10000,7.4375,10000,null,7.4375,10000,7.4375,10000,7.4375,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46.5,48,48,48,48,48,48,null,48,48,48,48,48,48,null,7.5,10000,7.5,10000,7.5,10000,null,7.5,10000,7.5,10000,7.5,10000]
[null,null,"Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.625,10000,7.625,10000,7.625,10000,null,7.625,10000,7.625,10000,7.625,10000]
[null,null,"Year of Reference Costs",null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.875,10000,7.875,10000,7.875,10000,null,7.875,10000,7.875,10000,7.875,10000]
[null,null,"O&G Well PPI Yr of Estimate",null,{"$f":"Tables!M37","v":1.1255916692963082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,10000,8.25,10000,8.25,10000,null,8.25,10000,8.25,10000,8.25,10000]
[null,null,"O&G Well PPI Yr of Reference",null,{"$f":"Tables!M22","v":1.1656674029662355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.375,10000,8.375,10000,8.375,10000,null,8.375,10000,8.375,10000,8.375,10000]
[null,null,"PPI Adjustment",null,{"$f":"E29/E30","v":0.96561992420140774},null,null,null,null,null,null,null,null,null,null,null,"Production Well- Casing ID",null,null,null,null,null,null,"Injection Well- Casing ID",null,null,null,null,null,null,8.5,10000,8.5,10000,8.5,10000,null,8.5,10000,8.5,10000,8.5,10000]
[null,null,"Piping PPI",null,{"$f":"Tables!G37","v":1.8614183474300587},null,{"$f":"E32","v":1.8614183474300587},null,null,null,null,null,null,null,null,null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,"Casing size","production","intermediate liner","upper casing","intermediate casing","surface casing",null,8.625,10000,8.625,10000,8.625,10000,null,8.625,10000,8.625,10000,8.625,10000]
[null,null,"Drilling Services  PPI",null,{"$f":"Tables!N37/Tables!N22","v":0.97494612068965514},null,{"$f":"E33","v":0.97494612068965514},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R56)","v":8.6809999999999992},{"$f":"MIN(S34:S56)","v":3.92},{"$f":"MIN(T34:T56)","v":12.347},{"$f":"MIN(U34:U56)","v":3.92},{"$f":"MIN(V34:V56)","v":17.754999999999999},null,null,{"$f":"MIN(Y34:Y56)","v":8.6809999999999992},{"$f":"MIN(Z34:Z54)","v":3.92},{"$f":"MIN(AA34:AA54)","v":12.347},{"$f":"MIN(AB34:AB54)","v":3.92},{"$f":"MIN(AC34:AC54)","v":17.754999999999999},null,8.75,10000,8.75,10000,8.75,10000,null,8.75,10000,8.75,10000,8.75,10000]
[null,null,"Cost Multiplier for IPE Pipe Estimate",null,1,null,{"$f":"E34","v":1},null,null,null,null,null,null,null,null,3.92,4.5,{"$f":"IF($Q34<E$164,10000,P34)","v":10000},{"$f":"IF($Q34<E$220,10000,P34)","v":3.92},{"$f":"IF($Q34<E$279,10000,P34)","v":10000},{"$f":"IF($Q34<E$336,10000,P34)","v":3.92},{"$f":"IF($Q34<E$393,10000,P34)","v":10000},null,4.5,{"$f":"IF($X34<G$164,10000,P34)","v":10000},{"$f":"IF(X34<G$220,10000,P34)","v":3.92},{"$f":"IF(X34<G$279,10000,P34)","v":10000},{"$f":"IF(X34<G$336,10000,P34)","v":3.92},{"$f":"IF(X34<G$393,10000,P34)","v":10000},null,8.875,10000,8.875,10000,8.875,10000,null,8.875,10000,8.875,10000,8.875,10000]
[null,null,"Density of Steel","lb/cft",490,null,490,null,null,null,null,null,null,null,null,4.2759999999999998,5,10000,4.2759999999999998,10000,4.2759999999999998,{"$f":"IF($Q35<E$393,10000,P35)","v":10000},null,5,10000,{"$f":"IF(X35<G$220,10000,P35)","v":4.2759999999999998},10000,4.2759999999999998,10000,null,9,10000,9,10000,9,10000,null,9,10000,9,10000,9,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7779999999999996,5.5,10000,4.7779999999999996,10000,4.7779999999999996,10000,null,5.5,10000,4.7779999999999996,10000,4.7779999999999996,10000,null,9.25,10000,9.25,10000,9.25,10000,null,9.25,10000,9.25,10000,9.25,10000]
[null,null,"Total Cost",null,{"$f":"E184+E240+E299+E356+E413+E466+E66*E31","v":4119410.1740787607},null,{"$f":"G184+G240+G299+G356+G413+G466+G66*E31","v":3988593.6182700074},null,null,null,null,null,null,null,null,5.7910000000000004,6.625,10000,5.7910000000000004,10000,5.7910000000000004,10000,null,6.625,10000,5.7910000000000004,10000,5.7910000000000004,10000,null,9.375,10000,9.375,10000,9.375,10000,null,9.375,10000,9.375,10000,9.375,10000]
[null,null,"Drilling Time","days",{"$f":"(E144+E199+E256+E315+E372+E428)/24","v":17.001739300000001},null,{"$f":"(G144+G199+G256+G315+G372+G428)/24","v":17.001739300000001},null,null,null,null,null,null,null,null,6.1840000000000002,7,10000,6.1840000000000002,10000,6.1840000000000002,10000,null,7,10000,6.1840000000000002,10000,6.1840000000000002,10000,null,9.5,10000,9.5,10000,9.5,10000,null,9.5,10000,9.5,10000,9.5,10000]
[null,null,"Total Time","days",{"$f":"(E161+E216+E273+E332+E389+E445)/24","v":46.465805702777779},null,{"$f":"(G161+G216+G273+G332+G389+G445)/24","v":46.225527925000002},null,null,null,null,null,null,null,null,6.875,7.625,10000,6.875,10000,6.875,10000,null,7.625,10000,6.875,10000,6.875,10000,null,9.625,10000,9.625,10000,9.625,10000,null,9.625,10000,9.625,10000,9.625,10000]
[null,null,"Costs Used",null,null,null,null,null,null,null,null,null,null,null,null,6.56,7.75,10000,6.56,10000,6.56,10000,null,7.75,10000,6.56,10000,6.56,10000,null,9.75,10000,9.75,10000,9.75,10000,null,9.75,10000,9.75,10000,9.75,10000]
[null,null,"Rig",null,null,null,null,null,null,null,null,null,null,null,null,7.7249999999999996,8.625,10000,7.7249999999999996,10000,7.7249999999999996,10000,null,8.625,10000,7.7249999999999996,10000,7.7249999999999996,10000,null,9.875,10000,9.875,10000,9.875,10000,null,9.875,10000,9.875,10000,9.875,10000]
[null,null,"   rate","$/day",{"$f":"IF(B16=1,1,0.6667)*28000","v":18667.599999999999},null,{"$f":"E42","v":18667.599999999999},null,null,null,null,null,null,null,null,8.6809999999999992,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,9.625,8.6809999999999992,8.6809999999999992,10000,8.6809999999999992,10000,null,10.375,10000,10.375,10000,10.375,10000,null,10.375,10000,10.375,10000,10.375,10000]
[null,null,"   fuel","$/day",{"$f":"IF(A16=1,1,0.666667)*2500*4","v":6666.67},null,{"$f":"E43","v":6666.67},null,null,null,null,null,null,null,null,9.85,10.75,9.85,9.85,10000,9.85,10000,null,10.75,9.85,9.85,10000,9.85,10000,null,10.625,10000,10.625,10000,10.625,10000,null,10.625,10000,10.625,10000,10.625,10000]
[null,null,"   other","$/day",{"$f":"IF(A16=1,1,0.666667)*6000","v":4000.002},null,4000.002,null,null,null,null,null,null,null,null,10.772,11.75,10.772,10.772,10000,10.772,10000,null,11.75,10.772,10.772,10000,10.772,10000,null,11,10000,11,10000,11,10000,null,11,10000,11,10000,11,10000]
[null,null,"Equipment & Services",null,null,null,null,null,null,null,null,null,null,null,null,12.347,13.375,12.347,12.347,12.347,12.347,10000,null,13.375,12.347,12.347,12.347,12.347,10000,null,11.625,11.625,11.625,10000,11.625,10000,null,11.625,11.625,11.625,10000,11.625,10000]
[null,null,"   directional drilling equipment & services (while drilling)","$/day",{"$f":"2000+12000","v":14000},null,{"$f":"E46","v":14000},null,null,null,null,null,null,null,null,14.688000000000001,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,16,14.688000000000001,14.688000000000001,14.688000000000001,14.688000000000001,10000,null,12,12,12,10000,12,10000,null,12,12,12,10000,12,10000]
[null,null,"   mud logging","$/day",3000,null,{"$f":"E47","v":3000},null,null,null,null,null,null,null,null,17.754999999999999,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,null,18.625,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,17.754999999999999,null,12.25,12.25,12.25,10000,12.25,10000,null,12.25,12.25,12.25,10000,12.25,10000]
[null,null,"   air","$/day",{"$f":"IF(A16=1,1,0.666667)*3500","v":2333.3344999999999},null,2333.3344999999999,null,null,null,null,null,null,null,null,18.73,20,18.73,18.73,18.73,18.73,18.73,null,20,18.73,18.73,18.73,18.73,18.73,null,12.75,12.75,12.75,10000,12.75,10000,null,12.75,12.75,12.75,10000,12.75,10000]
[null,null,"   tool rental (while drilling)","$/day",{"$f":"IF(A16=1,1,0.666667)*5200","v":3466.6684},null,3466.6684,null,{"$f":"SUM(E46:E49)","v":22800.002899999999},null,null,null,null,null,null,{"$f":"Q49-2*0.625","v":22.75},24,22.75,22.75,22.75,22.75,22.75,null,24,22.75,22.75,22.75,22.75,22.75,null,13.5,13.5,13.5,10000,13.5,10000,null,13.5,13.5,13.5,10000,13.5,10000]
[null,null,"Daily Costs","$/day",{"$f":"E42+E43+E44+E47+E48","v":34667.606499999994},null,34667.606499999994,null,null,null,null,null,null,null,null,{"$f":"Q50-2*0.625","v":24.75},26,24.75,24.75,24.75,24.75,24.75,null,26,24.75,24.75,24.75,24.75,24.75,null,13.75,13.75,13.75,10000,13.75,10000,null,13.75,13.75,13.75,10000,13.75,10000]
[null,null,"Additional Costs While Drilling","$/day",{"$f":"E46+E49","v":17466.668399999999},null,17466.668399999999,null,null,null,null,null,null,null,null,{"$f":"Q51-2*0.625","v":28.75},30,28.75,28.75,28.75,28.75,28.75,null,30,28.75,28.75,28.75,28.75,28.75,null,14,14,14,10000,14,10000,null,14,14,14,10000,14,10000]
[null,null,"PPI Adjusted Daily Costs","$/day",{"$f":"E50*E31","v":33475.731560774228},null,{"$f":"E52","v":33475.731560774228},null,null,null,null,null,null,null,null,{"$f":"Q52-2*0.688","v":30.623999999999999},32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,32,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,30.623999999999999,null,14.5,14.5,14.5,10000,14.5,10000,null,14.5,14.5,14.5,10000,14.5,10000]
[null,null,"PPI Adjusted Add'nl Costs While Drilling","$/day",{"$f":"E31*E51","v":16866.163016459122},null,{"$f":"E53","v":16866.163016459122},null,null,null,null,null,null,null,null,{"$f":"Q53-2*0.688","v":32.624000000000002},34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,34,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,32.624000000000002,null,14.75,14.75,14.75,10000,14.75,10000,null,14.75,14.75,14.75,10000,14.75,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-2*0.75","v":34.5},36,34.5,34.5,34.5,34.5,34.5,null,36,34.5,34.5,34.5,34.5,34.5,null,15.5,15.5,15.5,10000,15.5,10000,null,15.5,15.5,15.5,10000,15.5,10000]
[null,null,"Drilling Fluids",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-2*0.75","v":40.5},42,40.5,40.5,40.5,40.5,40.5,null,42,40.5,40.5,40.5,40.5,40.5,null,16,16,16,10000,16,10000,null,16,16,16,10000,16,10000]
[null,null,"   engineering & equipment","$/day",4000,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56-2*0.75","v":46.5},48,46.5,46.5,46.5,46.5,46.5,null,48,46.5,46.5,46.5,46.5,46.5,null,16.375,16.375,16.375,10000,16.375,10000,null,16.375,16.375,16.375,10000,16.375,10000]
[null,null,"   fluids (while drilling)","$/day",{"$f":"4500","v":4500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,16.5,10000,16.5,10000,null,16.5,16.5,16.5,10000,16.5,10000]
[null,null,"PPI Adjusted Cost for Drilling Equip/Eng","$/day",{"$f":"E31*E56","v":3862.4796968056312},null,{"$f":"E58","v":3862.4796968056312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,17,10000,17,10000,null,17,17,17,10000,17,10000]
[null,null,"PPI Adjusted Cost for Drilling Fluids","$/day",{"$f":"E31*E57","v":4345.2896589063348},null,{"$f":"E59","v":4345.2896589063348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.25,17.25,17.25,17.25,17.25,10000,null,17.25,17.25,17.25,17.25,17.25,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.5,17.5,17.5,17.5,17.5,10000,null,17.5,17.5,17.5,17.5,17.5,10000]
[null,null,"Logging","per trip",125000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,18,18,18,10000,null,18,18,18,18,18,10000]
[null,null,"Casing Cost","$/lb",{"$f":"I469","v":0.97037363045397917},null,{"$f":"J469","v":0.97037363045397917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.125,18.125,18.125,18.125,18.125,10000,null,18.125,18.125,18.125,18.125,18.125,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Lower Interval",null,1.5,null,{"$f":"E63","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.25,18.25,18.25,18.25,18.25,10000,null,18.25,18.25,18.25,18.25,18.25,10000]
[null,null,"Multiplier for Casing Exposed to Fluid in Upper Interval",null,1.4,null,{"$f":"E64","v":1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.5,18.5,18.5,18.5,18.5,10000,null,18.5,18.5,18.5,18.5,18.5,10000]
[null,null,"Additional cost for Slotted Liner","$/ft",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.25,19.25,19.25,19.25,19.25,10000,null,19.25,19.25,19.25,19.25,19.25,10000]
[null,null,"Well Head Equipment",null,175000,null,{"$f":"E66","v":175000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,10000,null,20,20,20,20,20,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.75,20.75,20.75,20.75,20.75,10000,null,20.75,20.75,20.75,20.75,20.75,10000]
[null,null,"Adjusted Costs (PPI and User Cost Indices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IF($AE68<=E$164+2*E$166-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$220+2*E$222-0.001,10000,$AE68)","v":22},22,{"$f":"IF($AE68<=E$336+2*E$338-0.001,10000,$AE68)","v":22},{"$f":"IF($AE68<=E$393+2*E$395-0.001,10000,$AE68)","v":10000},null,22,{"$f":"IF($AL68<=G$164+2*G$166-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$220+2*G$222-0.001,10000,$AL68)","v":22},22,{"$f":"IF($AL68<=G$336+2*G$338-0.001,10000,$AL68)","v":22},{"$f":"IF($AL68<=G$393+2*G$395-0.001,10000,$AE68)","v":10000}]
[null,null,"Logging Cost",null,{"$f":"E61*E33","v":121868.2650862069},null,{"$f":"E69","v":121868.2650862069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.25,22.25,22.25,{"$f":"IF($AE69<=E$279+2*E$281-0.001,10000,$AE69)","v":22.25},22.25,10000,null,22.25,22.25,22.25,{"$f":"IF($AL69<=G$279+2*G$281-0.001,10000,$AL69)","v":22.25},22.25,10000]
[null,null,"Casing Cost","$/lb",{"$f":"E23*E62","v":0.97037363045397917},null,{"$f":"G23*G62","v":0.97037363045397917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,23,23,10000,null,23,23,23,23,23,10000]
[null,null,"Cement Cost ","$/cu ft",{"$f":"E24*E33*E85","v":63.371497844827587},null,{"$f":"G24*G33*G85","v":63.371497844827587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,24,24,24,24,10000,null,24,24,24,24,24,10000]
[null,null,"Well Head Equipment Cost","$/cu ft",{"$f":"E66*E33","v":170615.57112068965},null,{"$f":"G66*G33","v":170615.57112068965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26,26,26,26,26,null,26,26,26,26,26,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27,27,27,27,27,null,27,27,27,27,27,27]
[null,null,"Rates Used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,28,28,28,28,null,28,28,28,28,28,28]
[null,null,"Drilling Penetration Rate<10,000 ft","ft/hr",25,null,{"$f":"E75","v":25},10000,10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,null,30,30,30,30,30,30]
[null,null,"Drilling Penetration Rate>10,000 ft","ft/hr",15,null,{"$f":"E76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,32,32,32,32,32,null,32,32,32,32,32,32]
[null,null,"Bit life","hrs",100,null,{"$f":"E77","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34,34,34,34,34,null,34,34,34,34,34,34]
[null,null,"Casing and Cementing ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36,36,36,36,36,null,36,36,36,36,36,36]
[null,null,"Rate for Running Casing into Hole","ft/hr",150,null,{"$f":"E79","v":150}]
[null,null,"Time to Cement","hr",24,null,24]
[null,null,"Wait on Cement","hr",12,null,12]
[null,null,"Cement Rate","cft/hr",750,null,750]
[null,null,"Excess Cement",null,0.5,null,0.5]
[null,null,"Cementing Services","$/hr",2000,null,2000]
[null,null,"Cement (materials)","$/cft",{"$f":"50*1.3","v":65},null,{"$f":"E85","v":65}]
[null,null,"Tripping"]
[null,null,"  Trip Count"]
[null,null,"per bit",null,2,null,{"$f":"E88","v":2}]
[null,null,"per interval when logged",null,2,null,{"$f":"E89","v":2}]
[null,null,"per interval (when cased)",null,2,null,2]
[null,null,"per interval (when cemented)",null,2,null,2]
[null,null,"Trip speed","ft/hr",1000,null,{"$f":"E92","v":1000}]
[null,null,"Handling BHA","hr/trip",4,null,{"$f":"E93","v":4}]
[null,null,"Circulation"]
[null,null,"While drilling","per bit",2,null,{"$f":"E95","v":2}]
[null,null,"Drilling through bottom of cased interval",null,2,null,2]
[null,null,"Logging",null,1,null,{"$f":"E97","v":1}]
[null,null,"Casing Interval",null,4,null,{"$f":"E98","v":4}]
[null,null,"Wiping","per bit",1,null,{"$f":"E99","v":1}]
[null,null,"Wiping rate over given interval","ft/hr",500,null,{"$f":"E100","v":500}]
[null,null,"Other Surface Time"]
[null,null,"per bit","hr",4,null,{"$f":"E102","v":4}]
[null,null,"per cased interval","hr",100,null,{"$f":"E103","v":100}]
[null,null,"per open interval","hr",50,null,50]
[null,null,"for BOP (cased only)","hr",40,null,40]
[null,null,"per log","hr",2,null,2]
[null,null,"Install well head","hr",36,null,{"$f":"E107","v":36}]
[null,null,"Logging"]
[null,null,"Logging - rate","ft/hr",300,null,{"$f":"E109","v":300}]
[null,null,"Logging rate production/injection interval","ft/hr",50,null,{"$f":"E110","v":50}]
[null,null,"Intervals Logged (yes, no)"]
[{"$f":"IF(E112=M$1,1,0)","v":1},{"$f":"IF(G112=M$1,1,0)","v":1},"Production Injection Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E113=M$1,1,0)*A16","v":0},{"$f":"IF(G113=M$1,1,0)*B16","v":0},"Intermediate Interval",null,"Yes",null,"Yes"]
[{"$f":"IF(E114=M$1,1,0)","v":1},{"$f":"IF(G114=M$1,1,0)","v":1},"Upper Casing",null,"Yes",null,"Yes"]
[{"$f":"IF(E115=M$1,1,0)*A16","v":0},{"$f":"IF(G115=M$1,1,0)*B16","v":0},"Intermediate Casing",null,"Yes",null,"Yes"]
[1,0,"Surface Casing",null,"Yes",null,"No"]
[0,0,"Conductor",null,"No",null,"No"]
[]
[]
[null,null,"Interval Length"]
[null,null,"Bottom Interval","% depth",0.15,null,{"$f":"E121","v":0.15}]
[null,null,"Intermediate Interval","% depth",0.35,null,0.35]
[null,null,"Limit - upper interval length","ft",10000,null,10000]
[null,null,"Upper casing","% depth",0.5,null,0.5]
[null,null,"Limit - upper casing depth","ft",10000,null,10000]
[null,null,"Intermediate casing","% upper casing",0.5,null,0.5]
[null,null,"Surface casing","% upper casing",0.25,null,0.25]
[null,null,"Limit - surface casing depth","ft",500,null,500]
[]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost- Bottom Interval"]
[null,null,"Length","ft",{"$f":"IF(E15<23525,E15*E121,E15-20000)","v":984.24899999999991},null,{"$f":"IF(G15<23525,G15*G121,G15-20000)","v":984.24899999999991}]
[null,null,"Bottom of Interval","ft",{"$f":"E15","v":6561.66},null,{"$f":"G15","v":6561.66}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E133<H$75,E$75,IF((E133-E132)>H$75,E$76,E132/((H$75-(E133-E132))/E$75+(E133-H$75)/E$76)))","v":25},null,{"$f":"IF(G133<I$75,G$75,IF((G133-G132)>I$75,G$76,G132/((I$75-(G133-G132))/G$75+(G133-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drilling","hr",{"$f":"E132/(E135*E136)","v":39.369959999999999},null,{"$f":"G132/(G135*G136)","v":39.369959999999999}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E137/E138,0)","v":1},null,{"$f":"ROUNDUP(G137/G138,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E139)","v":2},null,{"$f":"(G$96*G139)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E140*(E133-0.5*E132)/E$92","v":12.139071},null,{"$f":"G140*(G133-0.5*G132)/G$92","v":12.139071}]
[null,null,"Surface time BHA","hr",{"$f":"E139*E$102+E140*E$93","v":12},null,{"$f":"G139*G$102+G140*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"(0.0002*(E133-0.5*E132)+1)*(E139*E$95+E$96)+E$99*E139*0.5*E132/E$100","v":9.8398774000000007},null,{"$f":"(0.0002*(G133-0.5*G132)+1)*(G139*G$95+G$96)+G$99*G139*0.5*G132/G$100","v":9.8398774000000007}]
[null,null,"Drilling Time","hr",{"$f":"(E137+E141+E142+E143)","v":73.348908399999999},null,{"$f":"(G137+G141+G142+G143)","v":73.348908399999999}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E132/E$110)+E$106)*A112","v":21.684979999999999},null,{"$f":"((G132/G$110)+G$106)*B112","v":21.684979999999999}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E133)+1)*E$97)*A112","v":2.3123320000000001},null,{"$f":"((0.0002*(G133)+1)*G$97)*B112","v":2.3123320000000001}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E133/E$92*A112","v":13.12332},null,{"$f":"G$89*G133/G$92*B112","v":13.12332}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E132/E$79)*A162","v":6.5616599999999998},null,{"$f":"(G132/G$79)*B162","v":6.5616599999999998}]
[null,null,"Trip while casing","hr",{"$f":"A162*(E$90*(E133-E132)/E$92)","v":11.154821999999999},null,{"$f":"B162*(G$90*(G133-G132)/G$92)","v":11.154821999999999}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E173/E152+2)*A162*$A$1","v":2.4563008704075755},null,{"$f":"(G173/G152+2)*B162*$A$1","v":2.4563008704075755}]
[null,null,"Wait on Cement","hr",{"$f":"$A$1*E$81*A162","v":12},null,{"$f":"$A$1*G$81*B162","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E154+E153<E$80,E$80,E153+E154)*A1","v":24},null,{"$f":"IF(G154+G153<G$80,G$80,G153+G154)*A1","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"$A$1*A162*E$91*E133/E$92","v":13.12332},null,{"$f":"$A$1*B162*G$91*G133/G$92","v":13.12332}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E133)+1)*E$98*A162","v":9.2493280000000002},null,{"$f":"(0.0002*(G133)+1)*G$98*B162","v":9.2493280000000002}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A162+E$104*(1-A162)","v":140},null,{"$f":"(G$105+G$103)*B162+G$104*(1-B162)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E144:E151,E155:E158)","v":314.55867039999998},null,{"$f":"SUM(G144:G151,G155:G158)","v":314.55867039999998}]
[null,null,"Trouble Index",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E159*E160","v":314.55867039999998},null,{"$f":"G159*G160","v":314.55867039999998}]
[{"$f":"A18","v":1},{"$f":"B18","v":1},null,"day",{"$f":"E161/24","v":13.106611266666667},null,{"$f":"G161/24","v":13.106611266666667}]
[null,null,"Casing Size Specified","inch",{"$f":"IF($A162=0,0,E19)","v":9.625},null,{"$f":"IF($B162=0,0,G19)","v":9.625}]
[null,null,"Casing Size Used","inch",{"$f":"IF($A162=0,0,R3)","v":9.625},null,{"$f":"IF($B162=0,0,Y3)","v":9.625}]
[null,null,"Bottom interval Hole Size Used","inch",{"$f":"IF($A162=1,AF3,E19)","v":11.625},null,{"$f":"IF(B162=1,AM3,G19)","v":11.625}]
[null,null,"Liner clearance","inch",{"$f":"IF($A$1=1,0.750001,0.500001)*$A162","v":0.75000100000000003},null,{"$f":"IF($A$1=1,0.750001,0.500001)*B162","v":0.75000100000000003}]
[null,null,"Casing ID","inch",{"$f":"IF($A162=1,R33,0)","v":8.6809999999999992},null,{"$f":"IF(B162=1,Y33,0)","v":8.6809999999999992}]
[{"$f":"IF(E169<900000,0,1)","v":0},{"$f":"IF(G169<900000,0,1)","v":0},"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E164^2-E167^2))/144","v":46.183721078370368},null,{"$f":"490*(PI()/4*(G164^2-G167^2))/144","v":46.183721078370368}]
[null,null,null,"lb",{"$f":"E168*E132","v":45456.281287664955},null,{"$f":"G168*G132*B162","v":45456.281287664955}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E164-E167)","v":0.47200000000000042},null,{"$f":"0.5*(G164-G167)","v":0.47200000000000042}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A18=0,0,1.004*(E170/IF(E164>12,0.375,0.1216*E164^0.45))^0.1822)","v":1.0676330785085688},null,{"$f":"IF(B18=0,0,1.004*(G170/IF(G164>12,0.375,0.1216*G164^0.45))^0.1822)","v":1.0676330785085688}]
[null,null,"Volume of Cement","cu ft",{"$f":"$A$1*(1+E$83)*A162*E132*PI()*(E165^2-E164^2)/(4*144)","v":342.22565280568165},null,{"$f":"$A$1*(1+G$83)*B162*G132*PI()*(G165^2-G163^2)/(4*144)","v":342.22565280568165}]
[null,null,null,"bbl",{"$f":"E172*7.4805/42","v":60.952833233640519},null,{"$f":"G172*7.4805/42","v":60.952833233640519}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$63*E$23","v":1.5},null,{"$f":"E175","v":1.5}]
[null,null,"Added cost for Slotted/Perforated Liner","$/ft",{"$f":"E65","v":10},null,{"$f":"E176","v":10}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E165<26,575*E165^1.54,325*E165^1.54)*E139*$E$31","v":24276.117100675561},null,{"$f":"IF(G165<26,575*G165^1.54,325*G165^1.54)*G139*$E$31","v":24276.117100675561}]
[null,null,"Mud Cost",null,{"$f":"(E$58/24*E161+E$59/24*E137)*E$33","v":56305.184147833272},null,{"$f":"(G$58/24*G161+G$59/24*G137)*G$33","v":56305.184147833272}]
[null,null,"Casing Cost",null,{"$f":"E169*E175*E171*(0.0071*E164+0.3923)*E$32*$E$34+A162*E132*E176*(1-$A$1)","v":62418.088522550766},null,{"$f":"G169*G175*G171*(0.0071*G164+0.3923)*G$32*$E$34+C162*G132*G176*(1-$A$1)","v":62418.088522550766},null,{"$f":"E180/E175","v":41612.059015033847},{"$f":"G180/G175","v":41612.059015033847}]
[null,null,"Cement Cost",null,{"$f":"(IF(E153<24,24,E153)*E$84+E$85*E172)*E$33*E177","v":68484.766012323424},null,{"$f":"(IF(G153<24,24,G153)*G$84+G$85*G172)*G$33*G177","v":68484.766012323424}]
[null,null,"Rig Cost",null,{"$f":"E162*(E$52)+E144/24*(E$53)","v":490299.84402409103},null,{"$f":"G162*(G$52)+G144/24*(G$53)","v":490299.84402409103}]
[null,null,"Logging Cost",null,{"$f":"E$69*A112","v":121868.2650862069},null,{"$f":"G$69*B112","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E178:E183)","v":823652.26489368081},null,{"$f":"SUM(G178:G183)","v":823652.26489368081}]
[]
[{"$f":"A$16","v":0},{"$f":"B$16","v":0},"Configuration/Cost - Intermediate Liner"]
[null,null,"Length","ft",{"$f":"IF(E15<23530,(E15-E132-E243),10000)*A186","v":0},null,{"$f":"IF(G15<23530,(G15-G132-G243),10000)*B186","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E15-E132","v":5577.4110000000001},null,{"$f":"G15-G132","v":5577.4110000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E188<H$75,E$75,IF((E188-E187)>H$75,E$76,E187/((H$75-(E188-E187))/E$75+(E188-H$75)/E$76)))","v":25},null,{"$f":"IF(G188<I$75,G$75,IF((G188-G187)>I$75,G$76,G187/((I$75-(G188-G187))/G$75+(G188-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E187/(E190*E191)","v":0},null,{"$f":"G187/(G190*G191)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E192/E193,0)","v":0},null,{"$f":"ROUNDUP(G192/G193,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E194)*A186","v":0},null,{"$f":"(G$96*G194)*B186","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E195*(E188-0.5*E187)/E$92","v":0},null,{"$f":"G195*(G188-0.5*G187)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E194*E$102+E195*E$93","v":0},null,{"$f":"G194*G$102+G195*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E188-0.5*E187)+1)*(E194*E$95+E$96)+E$99*E194*0.5*E187/E$100)*A186","v":0},null,{"$f":"((0.0002*(G188-0.5*G187)+1)*(G194*G$95+G$96)+G$99*G194*0.5*G187/G$100)*B186","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E192+E196+E197+E198)","v":0},null,{"$f":"(G192+G196+G197+G198)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E187/E$109)+E$106)*A186*A113","v":0},null,{"$f":"((G187/G$109)+G$106)*B186*B113","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"((0.0002*(E188)+1)*E$97)*A186*A113","v":0},null,{"$f":"(0.0002*(G188)+1)*G$97*B186*B113","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E188/E$92*A186*A113","v":0},null,{"$f":"G$89*G188/G$92*B186*B113","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E187/E$79)","v":0},null,{"$f":"(G187/G$79)","v":0}]
[null,null,"Trip while casing","hr",{"$f":"A186*(E$90*(E188-E187)/E$92)","v":0},null,{"$f":"B186*(G$90*(G188-G187)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time","hr",{"$f":"(E230/E207+2)*A186","v":0},null,{"$f":"(G230/G207+2)*B186","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E209+E208<E$80,E$80,E208+E209)*A186","v":0},null,{"$f":"IF(G209+G208<G$80,G$80,G208+G209)*B186","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E188/E$92*A186","v":0},null,{"$f":"G$91*G188/G$92*B186","v":0}]
[null,null,"Circulation - casing","hr",{"$f":"(0.0002*(E188)+1)*E$98*A186","v":0},null,{"$f":"(0.0002*(G188)+1)*G$98*B186","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)*A186","v":0},null,{"$f":"(G$105+G$103)*B186","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E199:E206,E210:E213)","v":0},null,{"$f":"SUM(G199:G206,G210:G213)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E214*E215","v":0},null,{"$f":"G214*G215","v":0}]
[null,null,null,"day",{"$f":"E216/24","v":0},null,{"$f":"G216/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"E165+0.125","v":11.75},null,{"$f":"G165+0.125","v":11.75}]
[null,null,"Casing estimate","inch",{"$f":"(1.03*E$165+0.75)*$A$186","v":0},null,{"$f":"(1.03*G$165+0.75)*$B$186","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"S3*A186","v":0},null,{"$f":"Z3*B186","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AG3*A186","v":0},null,{"$f":"AN3*B186","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(AND($A$1=1,E166>0),E166*1.67,1.25)","v":1.25250167},null,{"$f":"IF(AND($A$1=1,G166>0),G166*1.67,1.25)","v":1.25250167}]
[null,null,"Cement thickness Used","inch",{"$f":"(E221-E220)/2","v":0},null,{"$f":"(G221-G220)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"IF(E187=0,0,S33)","v":0},null,{"$f":"IF(G187=0,0,Z33)","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E220^2-E224^2))/144","v":0},null,{"$f":"490*(PI()/4*(G220^2-G224^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E225*E187","v":0},null,{"$f":"G225*G187","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E220-E224)","v":0},null,{"$f":"0.5*(G220-G224)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A186=0,0,1.004*(E227/IF(E221>12,0.375,0.1216*E221^0.45))^0.1822)","v":0},null,{"$f":"IF(B186=0,0,1.004*(G227/IF(G221>12,0.375,0.1216*G221^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E187*PI()*(E221^2-E220^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G187*PI()*(G221^2-G220^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E229*7.4805/42","v":0},null,{"$f":"G229*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E221<26,575*E221^1.54,325*E221^1.54)*E194*$E$31","v":0},null,{"$f":"IF(G221<26,575*G221^1.54,325*G221^1.54)*G194*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E217+E$59/24*E192)*E$33","v":0},null,{"$f":"(G$58*G217+G$59/24*G192)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E226*E232*E228*(0.0071*E220+0.3923)*E$32*$E$34","v":0},null,{"$f":"G226*G232*G228*(0.0071*G220+0.3923)*G$32*$E$34","v":0},null,{"$f":"E236/E232","v":0},{"$f":"G236/G232","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E208<24,24,E208)*E$84+E$85*E229)*E$33*E233*A186","v":0},null,{"$f":"(IF(G208<24,24,G208)*G$84+G$85*G229)*G$33*G233*B186","v":0}]
[null,null,"Rig Cost",null,{"$f":"E217*(E$52)+E199/24*(E$53)","v":0},null,{"$f":"G217*(G$52)+G199/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A186*A113","v":0},null,{"$f":"G$69*B186*B113","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E234:E239)","v":0},null,{"$f":"SUM(G234:G239)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost Upper Casing"]
[null,null,"Length","ft",{"$f":"IF(E16=2,E15-E132,IF(E124*E15<E125,E124*E15,E125))","v":5577.4110000000001},null,{"$f":"IF(G16=2,G15-G132,IF(G124*G15<G125,G124*G15,G125))","v":5577.4110000000001}]
[null,null,"Drilled Length","ft",{"$f":"E245-IF(A16=1,E304,E361)","v":5077.4110000000001},null,{"$f":"G245-IF(B16=1,G304,G361)","v":5077.4110000000001}]
[null,null,"Bottom of Interval","ft",{"$f":"E188-E187","v":5577.4110000000001},null,{"$f":"G188-G187","v":5577.4110000000001}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E245<H$75,E$75,IF((E245-E244)>H$75,E$76,E244/((H$75-(E245-E244))/E$75+(E245-H$75)/E$76)))","v":25},null,{"$f":"IF(G245<I$75,G$75,IF((G245-G244)>I$75,G$76,G244/((I$75-(G245-G244))/G$75+(G245-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E244/(E247*E248)","v":203.09644},null,{"$f":"G244/(G247*G248)","v":203.09644}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E249/E250,0)","v":3},null,{"$f":"ROUNDUP(G249/G250,0)","v":3}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E251)","v":6},null,{"$f":"(G$96*G251)","v":6}]
[null,null,"Trip time during drilling","hr",{"$f":"E252*(E245-0.5*E244)/E$92","v":18.232233000000001},null,{"$f":"G252*(G245-0.5*G244)/G$92","v":18.232233000000001}]
[null,null,"Surface time BHA","hr",{"$f":"E251*E$102+E252*E$93","v":36},null,{"$f":"G251*G$102+G252*G$93","v":36}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E245-0.5*E244)+1)*(E251*E$95+E$96)+E$99*E251*0.5*E244/E$100)","v":28.094161800000002},null,{"$f":"((0.0002*(G245-0.5*G244)+1)*(G251*G$95+G$96)+G$99*G251*0.5*G244/G$100)","v":28.094161800000002}]
[null,null,"Drilling Time","hr",{"$f":"(E249+E253+E254+E255)","v":285.42283479999998},null,{"$f":"(G249+G253+G254+G255)","v":285.42283479999998}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E244/E$109)+E$106)*A114","v":18.924703333333333},null,{"$f":"((G244/G$109)+G$106)*B114","v":18.924703333333333}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E245)+1)*E$97*A114","v":2.1154821999999998},null,{"$f":"(0.0002*(G245)+1)*G$97*B114","v":2.1154821999999998}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E245/E$92*A114","v":11.154821999999999},null,{"$f":"G$89*G245/G$92*B114","v":11.154821999999999}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E243/E$79)","v":37.182740000000003},null,{"$f":"(G243/G$79)","v":37.182740000000003}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E245-E243)/E$92)","v":0},null,{"$f":"(G$90*(G245-G243)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E289/E264+2)","v":9.220010647386534},null,{"$f":"(G289/G264+2)","v":9.220010647386534}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E266+E265<E$80,E$80,E265+E266)","v":24},null,{"$f":"IF(G266+G265<G$80,G$80,G265+G266)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E245/E$92","v":11.154821999999999},null,{"$f":"G$91*G245/G$92","v":11.154821999999999}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E245)+1)*E$98","v":8.461928799999999},null,{"$f":"(0.0002*(G245)+1)*G$98","v":8.461928799999999}]
[null,null,"Other surface activities        ","hr",{"$f":"(E$105+E$103)","v":140},null,{"$f":"(G$105+G$103)","v":140}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E256:E263,E267:E270)","v":538.41733313333339},null,{"$f":"SUM(G256:G263,G267:G270)","v":538.41733313333339}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E271*E272","v":538.41733313333339},null,{"$f":"G271*G272","v":538.41733313333339}]
[null,null,null,"day",{"$f":"E273/24","v":22.434055547222226},null,{"$f":"G273/24","v":22.434055547222226}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A242>0,E221+0.175,E165+0.175)","v":11.8},null,{"$f":"IF(B242>0,G221+0.175,G165+0.175)","v":11.8}]
[null,null,"Casing estimate","inch",{"$f":"IF($A242=1,E221,E165)*1.03+0.75","v":12.723750000000001},null,{"$f":"IF($B242=1,G221,G165)*1.03+0.75","v":12.723750000000001}]
[null,null,"Casing Size","inch",{"$f":"T3","v":13.375},null,{"$f":"AA3","v":13.375}]
[{"$f":"A17","v":1},null,"Minimum Casing Size for Pumping","inch",{"$f":"13.375*A278","v":13.375},null,0]
[null,null,"Casing Size Used","inch",{"$f":"MAX(E277,E278)","v":13.375},null,{"$f":"MAX(G277,G278)","v":13.375}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AH3","v":17.25},null,{"$f":"AO3","v":17.25}]
[null,null,"Cement thickness","inch",{"$f":"E222*1.5","v":1.878752505},null,{"$f":"G222*1.5","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E280-E279)/2","v":1.9375},null,{"$f":"(G280-G279)/2","v":1.9375}]
[null,null,"Casing ID","inch",{"$f":"T33","v":12.347},null,{"$f":"AA33","v":12.347}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E279^2-E283^2))/144","v":70.667758767039757},null,{"$f":"490*(PI()/4*(G279^2-G283^2))/144","v":70.667758767039757}]
[null,null,null,"lb",{"$f":"E284*E245","v":394143.13509263401},null,{"$f":"G284*G245","v":394143.13509263401}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E279-E283)","v":0.51400000000000023},null,{"$f":"0.5*(G279-G283)","v":0.51400000000000023}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E286/IF(E280>12,0.375,0.1216*E280^0.45))^0.1822","v":1.0633658188489838},null,{"$f":"1.004*(G286/IF(G280>12,0.375,0.1216*G280^0.45))^0.1822","v":1.0633658188489838}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*(E243*PI()*(E280^2-E279^2)/(4*144)+(E245-E243)*PI()*(E336^2-E279^2)/(4*144))","v":5415.0079855399008},null,{"$f":"(1+G$83)*(G243*PI()*(G280^2-G279^2)/(4*144)+(G245-G243)*PI()*(G336^2-G279^2)/(4*144))","v":5415.0079855399008}]
[null,null,null,"bbl",{"$f":"E288*7.4805/42","v":964.45160085312455},null,{"$f":"G288*7.4805/42","v":964.45160085312455}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$64*E$23","v":1.4},null,{"$f":"G$64*G$23","v":1.4}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E280<26,575*E280^1.54,325*E280^1.54)*E251*$E$31","v":133736.67786106915},null,{"$f":"IF(G280<26,575*G280^1.54,325*G280^1.54)*G251*$E$31","v":133736.67786106915}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E274+E$59/24*E249)*E$33","v":120330.2420073048},null,{"$f":"(G$58*G274+G$59/24*G249)*G$33","v":120330.2420073048}]
[null,null,"Casing Cost",null,{"$f":"E285*E291*E287*(0.0071*E279+0.3923)*E$32*$E$34","v":532196.08808531193},null,{"$f":"G285*G291*G287*(0.0071*G279+0.3923)*G$32*$E$34","v":532196.08808531193},null,{"$f":"E295/E291","v":380140.06291807996},{"$f":"G295/G291","v":380140.06291807996}]
[null,null,"Cement Cost",null,{"$f":"(IF(E265<24,24,E265)*E$84+E$85*E288)*E$33*E292","v":389954.58067846944},null,{"$f":"(IF(G265<24,24,G265)*G$84+G$85*G288)*G$33*G292","v":389954.58067846944}]
[null,null,"Rig Cost",null,{"$f":"E274*(E$52)+E256/24*(E$53)","v":951579.25716650416},null,{"$f":"G274*(G$52)+G256/24*(G$53)","v":951579.25716650416}]
[null,null,"Logging Cost",null,{"$f":"E$69*A114","v":121868.2650862069},null,{"$f":"G$69*B114","v":121868.2650862069}]
[null,null,"Interval Cost",null,{"$f":"SUM(E293:E298)","v":2249665.1108848667},null,{"$f":"SUM(G293:G298)","v":2249665.1108848667}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost - Intermediate Casing"]
[null,null,"Length","ft",{"$f":"E126*E245*A301","v":0},null,{"$f":"G126*G245*B301","v":0}]
[null,null,"Drilled Length","ft",{"$f":"IF(E302=0,0,E304-E361)","v":0},null,{"$f":"IF(G302=0,0,G304-G361)","v":0}]
[null,null,"Bottom of Interval","ft",{"$f":"E302","v":0},null,{"$f":"G302","v":0}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E304<H$75,E$75,IF((E304-E303)>H$75,E$76,E303/((H$75-(E304-E303))/E$75+(E304-H$75)/E$76)))","v":25},null,{"$f":"IF(G304<I$75,G$75,IF((G304-G303)>I$75,G$76,G303/((I$75-(G304-G303))/G$75+(G304-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E303/(E306*E307)","v":0},null,{"$f":"G303/(G306*G307)","v":0}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E308/E309,0)","v":0},null,{"$f":"ROUNDUP(G308/G309,0)","v":0}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E310)*A301","v":0},null,{"$f":"(G$96*G310)*B301","v":0}]
[null,null,"Trip time during drilling","hr",{"$f":"E311*(E304-0.5*E303)/E$92","v":0},null,{"$f":"G311*(G304-0.5*G303)/G$92","v":0}]
[null,null,"Surface time BHA","hr",{"$f":"E310*E$102+E311*E$93","v":0},null,{"$f":"G310*G$102+G311*G$93","v":0}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E304-0.5*E303)+1)*(E310*E$95+E$96)+E$99*E310*0.5*E303/E$100)*A301","v":0},null,{"$f":"((0.0002*(G304-0.5*G303)+1)*(G310*G$95+G$96)+G$99*G310*0.5*G303/G$100)*A301","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E308+E312+E313+E314)","v":0},null,{"$f":"(G308+G312+G313+G314)","v":0}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E303/E$109)+E$106)*A301*A115","v":0},null,{"$f":"((G303/G$109)+G$106)*B301*B115","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E304)+1)*E$97*A301*A115","v":0},null,{"$f":"(0.0002*(G304)+1)*G$97*B301*B115","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E304/E$92*A301*A115","v":0},null,{"$f":"G$89*G304/G$92*B301*B115","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E302/E$79)*A301","v":0},null,{"$f":"(G302/G$79)*B301","v":0}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E304-E302)/E$92)","v":0},null,{"$f":"(G$90*(G304-G302)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E346/E323+2)*A301","v":0},null,{"$f":"(G346/G323+2)*B301","v":0}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E325+E324<E$80,E$80,E324+E325)*A301","v":0},null,{"$f":"IF(G325+G324<G$80,G$80,G324+G325)*B301","v":0}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E304/E$92*A301","v":0},null,{"$f":"G$91*G304/G$92*B301","v":0}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E304)+1)*E$98*A301","v":0},null,{"$f":"(0.0002*(G304)+1)*G$98*B301","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)*A301","v":0},null,{"$f":"(+G$103)*B301","v":0}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E315:E321,E326:E329)","v":0},null,{"$f":"SUM(G315:G321,G326:G329)","v":0}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E330*E331","v":0},null,{"$f":"G330*G331","v":0}]
[null,null,null,"day",{"$f":"E332/24","v":0},null,{"$f":"G332/24","v":0}]
[null,null,"Casing ID estimate","inch",{"$f":"(E280+0.25)","v":17.5},null,{"$f":"(G280+0.25)","v":17.5}]
[null,null,"Casing estimate","inch",{"$f":"IF(A301=1,E$280*1.03+0.75,0)","v":0},null,{"$f":"IF(B301=1,G$280*1.03+0.75,0)","v":0}]
[null,null,"Casing Size Used","inch",{"$f":"U3*A301","v":0},null,{"$f":"AB3*B301","v":0}]
[null,null,"Interval Hole Size Used","inch",{"$f":"AI3*A301","v":0},null,{"$f":"AP3*B301","v":0}]
[null,null,"Cement thickness","inch",{"$f":"IF(A301=1,E281*1.5,E281)","v":1.878752505},null,{"$f":"IF(B301=1,G281*1.5,G281)","v":1.878752505}]
[null,null,"Cement thickness Used","inch",{"$f":"(E337-E336)/2","v":0},null,{"$f":"(G337-G336)/2","v":0}]
[null,null,"Casing ID","inch",{"$f":"U33*A301","v":0},null,{"$f":"AB33*B301","v":0}]
[null,null,"Casing Weight","lb/ft",{"$f":"490*(PI()/4*(E336^2-E340^2))/144","v":0},null,{"$f":"490*(PI()/4*(G336^2-G340^2))/144","v":0}]
[null,null,null,"lb",{"$f":"E341*E304","v":0},null,{"$f":"G341*G304","v":0}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E336-E340)","v":0},null,{"$f":"0.5*(G336-G340)","v":0}]
[null,null,"Cost impact of thickness",null,{"$f":"IF(A301=0,0,1.004*(E343/IF(E337>12,0.375,0.1216*E337^0.45))^0.1822)","v":0},null,{"$f":"IF(B301=0,0,1.004*(G343/IF(G337>12,0.375,0.1216*G337^0.45))^0.1822)","v":0}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E302*PI()*(E337^2-E336^2)/(4*144)","v":0},null,{"$f":"(1+G$83)*G302*PI()*(G337^2-G336^2)/(4*144)","v":0}]
[null,null,null,"bbl",{"$f":"E345*7.4805/42","v":0},null,{"$f":"G345*7.4805/42","v":0}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E337<26,575*E337^1.54,325*E337^1.54)*E310*$E$31","v":0},null,{"$f":"IF(G337<26,575*G337^1.54,325*G337^1.54)*G310*$E$31","v":0}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E333+E$59/24*E308)*E$33","v":0},null,{"$f":"(G$58*G333+G$59/24*G308)*G$33","v":0}]
[null,null,"Casing Cost",null,{"$f":"E342*E348*E344*(0.0071*E336+0.3923)*E$32*$E$34","v":0},null,{"$f":"G342*G348*G344*(0.0071*G336+0.3923)*G$32*$E$34","v":0},null,{"$f":"E352/E348","v":0},{"$f":"G352/G348","v":0}]
[null,null,"Cement Cost",null,{"$f":"(IF(E324<24,24,E324)*E$84+E$85*E345)*E$33*E349*A301","v":0},null,{"$f":"(IF(G324<24,24,G324)*G$84+G$85*G345)*G$33*G349*B301","v":0}]
[null,null,"Rig Cost",null,{"$f":"E333*(E$52)+E315/24*(E$53)","v":0},null,{"$f":"G333*(G$52)+G315/24*(G$53)","v":0}]
[null,null,"Logging Cost",null,{"$f":"E$69*A301*A115","v":0},null,{"$f":"G$69*B301*B115","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E350:E355)","v":0},null,{"$f":"SUM(G350:G355)","v":0}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0},"Configuration/Cost = Surface Casing"]
[null,null,"Length","ft",{"$f":"IF(E127*E243<E128,E127*E243,E128)","v":500},null,{"$f":"IF(G127*G243<G128,G127*G243,G128)","v":500}]
[null,null,"Drilled Length","ft",{"$f":"E361-E417","v":450},null,{"$f":"G361-G417","v":450}]
[null,null,"Bottom of Interval","ft",{"$f":"E359","v":500},null,{"$f":"G359","v":500}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E361<H$75,E$75,IF((E361-E360)>H$75,E$76,E360/((H$75-(E361-E360))/E$75+(E361-H$75)/E$76)))","v":25},null,{"$f":"IF(G361<I$75,G$75,IF((G361-G360)>I$75,G$76,G360/((I$75-(G361-G360))/G$75+(G361-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E360/(E363*E364)","v":18},null,{"$f":"G360/(G363*G364)","v":18}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E365/E366,0)","v":1},null,{"$f":"ROUNDUP(G365/G366,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E367)","v":2},null,{"$f":"(G$96*G367)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E368*(E361-0.5*E360)/E$92","v":0.55000000000000004},null,{"$f":"G368*(G361-0.5*G360)/G$92","v":0.55000000000000004}]
[null,null,"Surface time BHA","hr",{"$f":"E367*E$102+E368*E$93","v":12},null,{"$f":"G367*G$102+G368*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E361-0.5*E360)+1)*(E367*E$95+E$96)+E$99*E367*0.5*E360/E$100)","v":4.67},null,{"$f":"((0.0002*(G361-0.5*G360)+1)*(G367*G$95+G$96)+G$99*G367*0.5*G360/G$100)","v":4.67}]
[null,null,"Drilling Time","hr",{"$f":"(E365+E369+E370+E371)","v":35.22},null,{"$f":"(G365+G369+G370+G371)","v":35.22}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"((E359/E$109)+2)*A116","v":3.666666666666667},null,{"$f":"((G359/G$109)+2)*B116","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E361)+1)*E$97*A116","v":1.1000000000000001},null,{"$f":"(0.0002*(G361)+1)*G$97*B116","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E361/E$92*A116","v":1},null,{"$f":"G$89*G361/G$92*B116","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E359/E$79)","v":3.3333333333333335},null,{"$f":"(G359/G$79)","v":3.3333333333333335}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E361-E359)/E$92)","v":0},null,{"$f":"(G$90*(G361-G359)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E403/E380+2)","v":3.4153529402891518},null,{"$f":"(G403/G380+2)","v":3.4153529402891518}]
[null,null,"Wait on Cement","hr",{"$f":"E$81","v":12},null,{"$f":"G$81*B358","v":0}]
[null,null,"Time to Cement","hr",{"$f":"IF(E382+E381<E$80,E$80,E381+E382)","v":24},null,{"$f":"IF(G382+G381<G$80,G$80,G381+G382)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E359/E$92","v":1},null,{"$f":"G$91*G359/G$92","v":1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E361)+1)*E$98","v":4.4000000000000004},null,{"$f":"(0.0002*(G361)+1)*G$98","v":4.4000000000000004}]
[null,null,"Other surface activities        ","hr",{"$f":"(+E$103)","v":100},null,{"$f":"(+G$103)","v":100}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E372:E378,E383:E386)","v":173.72},null,{"$f":"SUM(G372:G378,G383:G386)","v":167.95333333333332}]
[null,null,"Trouble ",null,{"$f":"E$20","v":1},null,{"$f":"G$20","v":1}]
[null,null,"Interval Time","hr",{"$f":"E387*E388","v":173.72},null,{"$f":"G387*G388","v":167.95333333333332}]
[null,null,null,"day",{"$f":"E389/24","v":7.2383333333333333},null,{"$f":"G389/24","v":6.9980555555555553}]
[null,null,"Casing ID estimate","inch",{"$f":"IF(A301=1,E337+0.25,E280+0.25)","v":17.5},null,{"$f":"IF(B301=1,G337+0.25,G280+0.25)","v":17.5}]
[null,null,"Casing estimate","inch",{"$f":"IF($A358=1,E337,E280)*1.03+0.75","v":18.517500000000002},null,{"$f":"IF($A358=1,G337,G280)*1.03+0.75","v":18.517500000000002}]
[null,null,"Casing Size Used","inch",{"$f":"V3","v":18.625},null,{"$f":"AC3","v":18.625}]
[null,null,"Interval Hole Size Used","inch",{"$f":"E393+2*E395","v":24.625},null,{"$f":"G393+2*G395","v":24.625}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Cement thickness Used","inch",{"$f":"(E394-E393)/2","v":3},null,{"$f":"(G394-G393)/2","v":3}]
[null,null,"Casing ID","inch",{"$f":"V33","v":17.754999999999999},null,{"$f":"AC33","v":17.754999999999999}]
[null,null,"Casing Weight","lb/ft",{"$f":"E$35*PI()*(E393^2-E397^2)/(4*144)","v":84.587349472981856},null,{"$f":"G$35*PI()*(G393^2-G397^2)/(4*144)","v":84.587349472981856}]
[null,null,null,"lb",{"$f":"E398*E361","v":42293.674736490932},null,{"$f":"G398*G361","v":42293.674736490932}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E393-E397)","v":0.4350000000000005},null,{"$f":"0.5*(G393-G397)","v":0.4350000000000005}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E400/IF(E393>12,0.375,0.1216*E393^0.45))^0.1822","v":1.0315207258003321},null,{"$f":"1.004*(G400/IF(G393>12,0.375,0.1216*G393^0.45))^0.1822","v":1.0315207258003321}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E359*PI()*(E394^2-E393^2)/(4*144)","v":1061.5147052168638},null,{"$f":"(1+G$83)*G359*PI()*(G394^2-G393^2)/(4*144)","v":1061.5147052168638}]
[null,null,null,"bbl",{"$f":"E402*7.4805/42","v":189.06335124701786},null,{"$f":"G402*7.4805/42","v":189.06335124701786}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E394<26,575*E394^1.54,325*E394^1.54)*E367*$E$31","v":77124.697073564341},null,{"$f":"IF(G394<26,575*G394^1.54,325*G394^1.54)*G367*$E$31","v":77124.697073564341}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E390+E$59/24*E365)*E$33","v":30434.77876920344},null,{"$f":"(G$58*G390+G$59/24*G365)*G$33","v":29529.962435565561}]
[null,null,"Casing Cost",null,{"$f":"E399*E405*E401*(0.0071*E393+0.3923)*E$32*$E$34","v":42596.499567842409},null,{"$f":"G399*G405*G401*(0.0071*G393+0.3923)*G$32*$E$34","v":42596.499567842409},null,{"$f":"E409/E405","v":42596.499567842409},{"$f":"G409/G405","v":42596.499567842409}]
[null,null,"Cement Cost",null,{"$f":"(IF(E381<24,24,E381)*E$84+E$85*E402)*E$33*E406","v":114067.19064700672},null,{"$f":"(IF(G381<24,24,G381)*G$84+G$85*G402)*G$33*G406","v":114067.19064700672}]
[null,null,"Rig Cost",null,{"$f":"E390*(E$52)+E372/24*(E$53)","v":267059.59784072457},null,{"$f":"G390*(G$52)+G372/24*(G$53)","v":259016.1234518163}]
[null,null,"Logging Cost",null,{"$f":"E$69*A116","v":121868.2650862069},null,{"$f":"G$69*B116","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E407:E412)","v":653151.02898454829},null,{"$f":"SUM(G407:G412)","v":522334.47317579528}]
[]
[null,null,"Configuration/Cost - Conductor"]
[null,null,"Length","ft",50,null,50]
[null,null,"Bottom of Interval","ft",{"$f":"E416","v":50},null,{"$f":"G416","v":50}]
[null,null,"Drilling          "]
[null,null,"Rate of Penetration","ft/hr",{"$f":"IF(E417<H$75,E$75,IF((E417-E416)>H$75,E$76,E416/((H$75-(E417-E416))/E$75+(E417-H$75)/E$76)))","v":25},null,{"$f":"IF(G417<I$75,G$75,IF((G417-G416)>I$75,G$76,G416/((I$75-(G417-G416))/G$75+(G417-I$75)/G$76)))","v":25}]
[null,null,"Rate of Penetration multiplier",null,{"$f":"E$21","v":1},null,{"$f":"G$21","v":1}]
[null,null,"Drill Time","hr",{"$f":"E416/(E419*E420)","v":2},null,{"$f":"G416/(G419*G420)","v":2},null,{"$f":"E421+E365+E308+E249+E192+E137","v":262.46640000000002},{"$f":"G421+G365+G308+G249+G192+G137","v":262.46640000000002}]
[null,null,"Bit Life","hr",{"$f":"E$77*E$22","v":100},null,{"$f":"G$77*G$22","v":100}]
[null,null,"# of Bits",null,{"$f":"ROUNDUP(E421/E422,0)","v":1},null,{"$f":"ROUNDUP(G421/G422,0)","v":1}]
[null,null,"Trip count while drilling",null,{"$f":"(E$96*E423)","v":2},null,{"$f":"(G$96*G423)","v":2}]
[null,null,"Trip time during drilling","hr",{"$f":"E424*(E417-0.5*E416)/E$92","v":0.05},null,{"$f":"G424*(G417-0.5*G416)/G$92","v":0.05}]
[null,null,"Surface time BHA","hr",{"$f":"E423*E$102+E424*E$93","v":12},null,{"$f":"G423*G$102+G424*G$93","v":12}]
[null,null,"Circulation while drilling","hr",{"$f":"((0.0002*(E417-0.5*E416)+1)*(E423*E$95+E$96)+E$99*E423*0.5*E416/E$100)*0","v":0},null,{"$f":"((0.0002*(G417-0.5*G416)+1)*(G423*G$95+G$96)+G$99*G423*0.5*G416/G$100)*0","v":0}]
[null,null,"Drilling Time","hr",{"$f":"(E421+E425+E426+E427)","v":14.05},null,{"$f":"(G421+G425+G426+G427)","v":14.05}]
[null,null,"Logging          "]
[null,null,"Logging time","hr",{"$f":"(E417/E$109+2)*A117","v":0},null,{"$f":"(G417/G$109+2)*0","v":0}]
[null,null,"Circulation while logging","hr",{"$f":"(0.0002*(E417)+1)*E$97*A117","v":0},null,{"$f":"(0.0002*(G417)+1)*G$97*0","v":0}]
[null,null,"Trip while logging","hr",{"$f":"E$89*E417/E$92*A117","v":0},null,{"$f":"G$89*G417/G$92*B117","v":0}]
[null,null,"Casing and Cementing        "]
[null,null,"Run Casing","hr",{"$f":"(E416/E$79)","v":0.33333333333333331},null,{"$f":"(G416/G$79)","v":0.33333333333333331}]
[null,null,"Trip while casing","hr",{"$f":"(E$90*(E417-E416)/E$92)","v":0},null,{"$f":"(G$90*(G417-G416)/G$92)","v":0}]
[null,null,"Cement rate","bbl/hr",{"$f":"E$82*7.4805/42","v":133.58035714285714},null,{"$f":"G$82*7.4805/42","v":133.58035714285714}]
[null,null,"Cementing time",null,{"$f":"(E456/E436+2)","v":2.2069851409787025},null,{"$f":"(G456/G436+2)","v":2.2069851409787025}]
[null,null,"Wait on Cement",null,{"$f":"E$81","v":12},null,{"$f":"G$81","v":12}]
[null,null,"Time to Cement","hr",{"$f":"IF(E438+E437<E$80,E$80,E437+E438)","v":24},null,{"$f":"IF(G438+G437<G$80,G$80,G437+G438)","v":24}]
[null,null,"Trip while cementing","hr",{"$f":"E$91*E416/E$92","v":0.1},null,{"$f":"G$91*G416/G$92","v":0.1}]
[null,null,"Circulation while casing","hr",{"$f":"(0.0002*(E417)+1)*E$98*0","v":0},null,{"$f":"(0.0002*(G417)+1)*G$98*0","v":0}]
[null,null,"Other surface activities        ","hr",{"$f":"E$103*0.5","v":50},null,{"$f":"G$103*0.5","v":50}]
[null,null,"∑ Interval Time","hr",{"$f":"SUM(E428:E434,E439:E442)","v":88.483333333333334},null,{"$f":"SUM(G428:G434,G439:G442)","v":88.483333333333334}]
[null,null,"Trouble ",null,1,null,1]
[null,null,"Interval Time","hr",{"$f":"E443*E444","v":88.483333333333334},null,{"$f":"G443*G444","v":88.483333333333334}]
[null,null,null,"day",{"$f":"E445/24","v":3.6868055555555554},null,{"$f":"G445/24","v":3.6868055555555554}]
[null,null,"Casing Size","inch",{"$f":"E394+2*2","v":28.625},null,{"$f":"G394+2*2","v":28.625}]
[null,null,"Casing ID","inch",{"$f":"E447- 2*0.75","v":27.125},null,{"$f":"G447- 2*0.75","v":27.125}]
[null,null,"Hole Size","inch",{"$f":"E447+2*E450","v":34.625},null,{"$f":"G447+2*G450","v":34.625}]
[null,null,"Cement thickness","inch",3,null,3]
[null,null,"Casing Weight","lb/ft",{"$f":"E35*PI()*(E447^2-E448^2)/(4*144)","v":223.49077425635201},null,{"$f":"G35*PI()*(G447^2-G448^2)/(4*144)","v":223.49077425635201}]
[null,null,null,"lb",{"$f":"E451*E416","v":11174.538712817601},null,{"$f":"G451*G416","v":11174.538712817601}]
[null,null,"Casing thickness","inch",{"$f":"0.5*(E447-E448)","v":0.75},null,{"$f":"0.5*(G447-G448)","v":0.75}]
[null,null,"Cost impact of thickness",null,{"$f":"1.004*(E453/IF(E447>12,0.375,0.1216*E447^0.45))^0.1822","v":1.1391512158207264},null,{"$f":"1.004*(G453/IF(G447>12,0.375,0.1216*G447^0.45))^0.1822","v":1.1391512158207264}]
[null,null,"Volume of Cement","cu ft",{"$f":"(1+E$83)*E416*PI()*(E449^2-E447^2)/(4*144)","v":155.23885573402688},null,{"$f":"(1+G$83)*G416*PI()*(G449^2-G447^2)/(4*144)","v":155.23885573402688}]
[null,null,null,"bbl",{"$f":"E455*7.4805/42","v":27.649149055199718},null,{"$f":"G455*7.4805/42","v":27.649149055199718}]
[]
[null,null,"Casing Multiplier",null,{"$f":"E$23","v":1},null,{"$f":"G$23","v":1}]
[null,null,"Cement Multiplier",null,{"$f":"E$24","v":1},null,{"$f":"G$24","v":1}]
[null,null,"Bit Cost",null,{"$f":"IF(E449<26,575*E449^1.54,325*E449^1.54)*E423*$E$31","v":73680.038412474532},null,{"$f":"IF(G449<26,575*G449^1.54,325*G449^1.54)*G423*$E$31","v":73680.038412474532}]
[null,null,"Mud Cost",null,{"$f":"(E$58*E446+E$59/24*E421)*E$33*0","v":0},null,{"$f":"(G$58*G446+G$59/24*G421)*G$33*0","v":0}]
[null,null,"Casing Cost",null,{"$f":"E452*E458*E454*(0.0071*E447+0.3923)*E$32*$E$34","v":14111.204516138785},null,{"$f":"G452*G458*G454*(0.0071*G447+0.3923)*G$32*$E$34","v":14111.204516138785},null,{"$f":"E462/E458","v":14111.204516138785},{"$f":"G462/G458","v":14111.204516138785}]
[null,null,"Cement Cost",null,{"$f":"E455/27*500","v":2874.7936247042016},null,{"$f":"G455/27*500","v":2874.7936247042016}]
[null,null,"Rig Cost",null,{"$f":"E446*(E$52)+E428/24*(E$53)","v":133292.24602710098},null,{"$f":"G446*(G$52)+G428/24*(G$53)","v":133292.24602710098}]
[null,null,"Logging Cost",null,{"$f":"E$69*A117","v":0},null,{"$f":"G$69*B117","v":0}]
[null,null,"Interval Cost",null,{"$f":"SUM(E460:E465)","v":223958.28258041848},null,{"$f":"SUM(G460:G465)","v":223958.28258041848}]
[null,null,null,null,null,null,null,null,{"$f":"I462+I409+I352+I295+I236+I180","v":478459.82601709495},{"$f":"J462+J409+J352+J295+J236+J180","v":478459.82601709495}]
[null,null,null,null,null,null,null,null,{"$f":"E169+E226+E285+E342+E399+E452","v":493067.6298296075},{"$f":"G169+G226+G285+G342+G399+G452","v":493067.6298296075}]
[null,null,"Total",null,{"$f":"SUM(E470:E476)","v":4119410.1740787607},null,{"$f":"SUM(G470:G476)","v":3988593.6182700074},null,{"$f":"I467/I468","v":0.97037363045397917},{"$f":"J467/J468","v":0.97037363045397917}]
[null,null,"Bit Cost",null,{"$f":"E460+E407+E350+E293+E234+E178","v":308817.53044778365},null,{"$f":"G460+G407+G350+G293+G234+G178","v":308817.53044778365}]
[null,null,"Mud Cost",null,207070.20492434149,null,206165.38859070363]
[null,null,"Casing Cost",null,651321.88069184392,null,651321.88069184392,null,{"$f":"E472/I468","v":1.3209585080994373},{"$f":"G472/J468","v":1.3209585080994373}]
[null,null,"Cement Cost",null,575381.33096250379,null,575381.33096250379]
[null,null,"Rig Cost",null,1842230.9450584208,null,1834187.4706695124]
[null,null,"Logging Cost",null,365604.7952586207,null,243736.5301724138]
[null,null,"Well Head",null,{"$f":"E31*E66","v":168983.48673524635},null,{"$f":"E31*G66","v":168983.48673524635}]
[]
[null,null,"# bits",null,{"$f":"E139+E194+E251+E310+E367+E423","v":6},null,{"$f":"G139+G194+G251+G310+G367+G423","v":6}]

{"sheet":"GF Pumping A2 10-90s","index":50,"n_rows":338,"n_cols":26,"rows_kept":338,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"GF Pump Setting Depth Calculation"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"This Sheet Last Modified:"]
[null,null,"User input required in cells:","NA"]
[]
[]
[null,null,null,0.1,null,null,0.1,null,null,0.9,null,null,0.9]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"P,hydrostatic -prod","bar",{"$f":"'Reservoir A1 10-90s'!D17","v":194.68748326003586},null,"psia",{"$f":"D10*14.50377","v":2823.7024790824103},null,"bar",{"$f":"'Reservoir A1 10-90s'!J17","v":194.68748326003586},null,"psia",{"$f":"J10*14.50377","v":2823.7024790824103},null,null,null,"Pressure",null,"psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999]
[null,"P,hydrostatic -inject","bar",{"$f":"'Reservoir A1 10-90s'!D19","v":194.68748326003586},null,"psia",{"$f":"D11*14.50377","v":2823.7024790824103},null,"bar",{"$f":"'Reservoir A1 10-90s'!J19","v":194.68748326003586},null,"psia",{"$f":"J11*14.50377","v":2823.7024790824103},null,null,null,"enthalpy",null,"btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,"entropy",null,"btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,"Injection Pumping"]
[null,"T,inject","C",{"$f":"Geofluid!J106","v":49.018651956877363},null,"F",{"$f":"D15*1.8+32","v":120.23357352237926},null,"C",{"$f":"Geofluid!K106","v":58.554187174759875},null,"F",{"$f":"J15*1.8+32","v":137.39753691456778}]
[null,"P,inject-wellhead","bar",{"$f":"'GF Pumping A1'!H71","v":1.6894759086775371},null,"psia",{"$f":"D16*14.50377","v":24.503769999999999},null,"bar",{"$f":"'GF Pumping A1'!I71","v":1.6894759086775371},null,"psia",{"$f":"J16*14.50377","v":24.503769999999999}]
[null,"rho,o","kg/m^3",{"$f":"G17*16.01846","v":986.93039420190553},null,"lb/cft",{"$f":"1/($T$13*G15^6+$U$13*G15^5+$V$13*G15^4+$W$13*G15^3+$X$13*G15^2+$Y$13*G15+$Z$13)","v":61.612064717950759},null,"kg/m^3",{"$f":"M17*16.01846","v":983.38172838803393},null,"lb/cft",{"$f":"1/($T$13*M15^6+$U$13*M15^5+$V$13*M15^4+$W$13*M15^3+$X$13*M15^2+$Y$13*M15+$Z$13)","v":61.390528701762456}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G15^-1.159","v":3.5924595141868267E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M15^-1.159","v":3.0776847513446729E-4}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,"depth","m",{"$f":"'Summary A1'!L52","v":2000},null,"ft",{"$f":"'Summary A1'!L53","v":6561.66},null,"m",{"$f":"'Summary A1'!M52","v":2000},null,"ft",{"$f":"'Summary A1'!M53","v":6561.66}]
[null,"P.sat","bar",{"$f":"G21/14.50377","v":0.12208918225532263},null,"psia",{"$f":"($T$10*G15^6+$U$10*G15^5+$V$10*G15^4+$W$10*G15^3+$X$10*G15^2+$Y$10*G15+$Z$10)","v":1.7707534189192806},null,"bar",{"$f":"M21/14.50377","v":0.18710003452048016},null,"psia",{"$f":"($T$10*M15^6+$U$10*M15^5+$V$10*M15^4+$W$10*M15^3+$X$10*M15^2+$Y$10*M15+$Z$10)","v":2.7136558676771045}]
[null,"dT/dL","C/m",{"$f":"'Reservoir A2'!J461","v":6.8794551415420654E-4},null,"F/ft",{"$f":"IF(G81='GF Pumping A2'!G81,'GF Pumping A2'!G22,'Reservoir A2'!J460)","v":3.7743556523122865E-4},null,"C/m",{"$f":"'Reservoir A2'!M461","v":6.8794551415420654E-4},null,"F/ft",{"$f":"IF(M81='GF Pumping A2'!M81,'GF Pumping A2'!G22,'Reservoir A2'!M460)","v":3.7743556523122865E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"G23","v":0.47619047619047616},null,null,{"$f":"G142/G25","v":0.47619047619047616},null,null,{"$f":"M23","v":0.47619047619047616},null,null,{"$f":"M142/M25","v":0.47619047619047616}]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"'Summary A1'!L139","v":84},null,"lb/h",{"$f":"2.20462*D25*3600","v":666677.08799999999},null,"kg/s",{"$f":"'Summary A1'!M139","v":84},null,"lb/h",{"$f":"2.20462*J25*3600","v":666677.08799999999}]
[{"$f":"'GF Pumping A1'!D80","v":2},"Upper Interval"]
[null,"Diameter,well","m",{"$f":"G28/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!H97","v":12.347},null,"m",{"$f":"M28/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!I97","v":12.347}]
[null,null,null,null,null,"ft",{"$f":"G27/12","v":1.0289166666666667},null,null,null,null,"ft",{"$f":"M27/12","v":1.0289166666666667}]
[null,"A","sq m",{"$f":"PI()*D27^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*G28^2/4","v":0.83147708639904883},null,"sq m",{"$f":"PI()*J27^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*M28^2/4","v":0.83147708639904883}]
[null,"Length interval","m",{"$f":"G30/3.28083","v":1700},null,"ft",{"$f":"'GF Pumping A1'!H101","v":5577.4110000000001},null,"m",{"$f":"M30/3.28083","v":1700},null,"ft",{"$f":"'GF Pumping A1'!I101","v":5577.4110000000001}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D99","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G31","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D15+0.5*D22*D23*D30","v":49.297106093558831},null,"F",{"$f":"G15+0.5*G22*G23*G30","v":120.73479096840589},null,"C",{"$f":"J15+0.5*J22*J23*J30","v":58.832641311441343},null,"F",{"$f":"M15+0.5*M22*M23*M30","v":137.89875436059441}]
[null,"P.sat","bar",{"$f":"G33/14.50377","v":0.12355853698309659},null,"psia",{"$f":"($T$10*G32^6+$U$10*G32^5+$V$10*G32^4+$W$10*G32^3+$X$10*G32^2+$Y$10*G32+$Z$10)","v":1.7920646019393267},null,"bar",{"$f":"M33/14.50377","v":0.18948307653493221},null,"psia",{"$f":"($T$10*M32^6+$U$10*M32^5+$V$10*M32^4+$W$10*M32^3+$X$10*M32^2+$Y$10*M32+$Z$10)","v":2.7482189609550538}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G32^-1.159","v":3.5751802382674838E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M32^-1.159","v":3.0647234751218061E-4}]
[null,"rho,o","kg/m^3",{"$f":"G35*16.01846","v":986.84516767889772},null,"lb/cft",{"$f":"1/($T$13*G32^6+$U$13*G32^5+$V$13*G32^4+$W$13*G32^3+$X$13*G32^2+$Y$13*G32+$Z$13)","v":61.606744198811725},null,"kg/m^3",{"$f":"M35*16.01846","v":983.26039147400024},null,"lb/cft",{"$f":"1/($T$13*M32^6+$U$13*M32^5+$V$13*M32^4+$W$13*M32^3+$X$13*M32^2+$Y$13*M32+$Z$13)","v":61.382953884081253}]
[null,"rho*head","bar",{"$f":"G36/14.50377","v":164.51954904016083},null,"psi",{"$f":"G30*G35/144","v":2386.1536997822132},null,"bar",{"$f":"M36/14.50377","v":163.92192158657883},null,"psi",{"$f":"M30*M35/144","v":2377.4858486497742}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G36+G16)/G33","v":672.59223444664349},null,null,null,null,null,{"$f":"0.5*(M36+M16)/M33","v":437.00841395385777}]
[null,"rho,correction",null,{"$f":"G38","v":1.0021289560219728},null,null,{"$f":"1+(2.6213E-16*G32^4.8428)*G37","v":1.0021289560219728},null,null,{"$f":"M38","v":1.0026331121458232},null,null,{"$f":"1+(2.6213E-16*M32^4.8428)*M37","v":1.0026331121458232}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G$32^5.3155)*G37","v":1.0032617556263161},null,null,null,null,null,{"$f":"1+(4.166E-17*M$32^5.3155)*M37","v":1.0042957803658796}]
[null,"flow","m^3/s",{"$f":"D$25/(D35*D38)","v":8.4938904659779033E-2},null,"cft/s",{"$f":"G$25/(3600*G35*G38)","v":2.9995849106841872},null,"m^3/s",{"$f":"J$25/(J35*J38)","v":8.5205709669802107E-2},null,"cft/s",{"$f":"M$25/(3600*M35*M38)","v":3.0090070275029261}]
[null,"Velocity,well","m/s",{"$f":"D40/D29","v":1.099572388355013},null,"fps",{"$f":"G40/G29","v":3.6075376697086798},null,"m/s",{"$f":"J40/J29","v":1.1030262994134525},null,"fps",{"$f":"M40/M29","v":3.6188694513931807}]
[null,"Re,w",null,{"$f":"G42","v":638896.85044423037},null,null,{"$f":"G28*G41*G35*G38/(G34*G39)","v":638896.85044423037},null,null,{"$f":"M42","v":744543.39047288836},null,null,{"$f":"M28*M41*M35*M38/(M34*M39)","v":744543.39047288836}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>0,(0.79*LN(D42)-1.64)^-2,0)","v":1.256720720882307E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(G42)-1.64)^-2,0)","v":1.256720720882307E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(J42)-1.64)^-2,0)","v":1.2233375970212072E-2},null,null,{"$f":"IF($A26>0,(0.79*LN(M42)-1.64)^-2,0)","v":1.2233375970212072E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G31/3.7+12/G42)","v":8.4535550310394854},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+12/M42)","v":8.4934805654158083}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G44/G42)","v":8.2644574417078758},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M44/M42)","v":8.3201178766183954}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G31/3.7+2.51*G45/G42)","v":8.2732510790119758},null,null,null,null,null,{"$f":"-2*LOG(M31/3.7+2.51*M45/M42)","v":8.3274876431022555}]
[null,null,"f",{"$f":"G47","v":1.4611291889453858E-2},null,null,{"$f":"(G44-(G45-G44)^2/(G46-2*G45+G44))^-2","v":1.4611291889453858E-2},null,null,{"$f":"M47","v":1.4421264820349368E-2},null,null,{"$f":"(M44-(M45-M44)^2/(M46-2*M45+M44))^-2","v":1.4421264820349368E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D47,0)","v":1.4611291889453858E-2},null,null,{"$f":"IF($A26>0,G47,0)","v":1.4611291889453858E-2},null,null,{"$f":"IF($A26>0,J47,0)","v":1.4421264820349368E-2},null,null,{"$f":"IF($A26>0,M47,0)","v":1.4421264820349368E-2}]
[null,"friction head loss","m/m",{"$f":"(D48*1/D27)*(D41^2)/(2*D$12)","v":2.8719284932967864E-3},null,"ft/ft",{"$f":"(G48*1/G28)*(G41^2)/(2*G$12)","v":2.8720705965971931E-3},null,"m/m",{"$f":"(J48*1/J27)*(J41^2)/(2*J$12)","v":2.8524132243063047E-3},null,"ft/ft",{"$f":"(M48*1/M28)*(M41^2)/(2*M$12)","v":2.8525543619893103E-3}]
[null,null,"m",{"$f":"D49*D30","v":4.882278438604537},null,"ft",{"$f":"G49*G30","v":16.018718138237748},null,"m",{"$f":"J49*J30","v":4.8491024813207178},null,"ft",{"$f":"M49*M30","v":15.909868076657162}]
[null,null,"bar",{"$f":"G51/14.50377","v":0.47351771611922616},null,"psid",{"$f":"G50*G35*G38/144","v":6.8677920455185486},null,"bar",{"$f":"M51/14.50377","v":0.46882742566113922},null,"psid",{"$f":"M50*M35*M38/144","v":6.7997651514812611}]
[null,"P - bottom upper interval","bar",{"$f":"G52/14.50377","v":166.08576211738043},null,"psi",{"$f":"G16+G35*G38*G30/144-G51","v":2408.8696940251984},null,"bar",{"$f":"M52/14.50377","v":165.57419487229151},null,"psi",{"$f":"M16+M35*M38*M30/144-M51","v":2401.4500403628954}]
[null,"Intermediate Interval"]
[null,"Diameter,well","m",{"$f":"G55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!H90","v":0},null,"m",{"$f":"M55/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!I90","v":0}]
[null,null,null,null,null,"ft",{"$f":"G54/12","v":0},null,null,null,null,"ft",{"$f":"M54/12","v":0}]
[null,"A","sq m",{"$f":"PI()*D54^2/4","v":0},null,"sq ft",{"$f":"PI()*G55^2/4","v":0},null,"sq m",{"$f":"PI()*J54^2/4","v":0},null,"sq ft",{"$f":"PI()*M55^2/4","v":0}]
[null,"Length interval","m",{"$f":"'GF Pumping A1'!H93","v":0},null,"ft",{"$f":"'GF Pumping A1'!H94","v":0},null,"m",{"$f":"'GF Pumping A1'!I93","v":0},null,"ft",{"$f":"'GF Pumping A1'!I94","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D92","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G58","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+0.5*D57)","v":49.575560230240292},null,"F",{"$f":"G$15+G$22*G23*(G30+0.5*G57)","v":121.23600841443253},null,"C",{"$f":"J$15+J$22*J23*(J30+0.5*J57)","v":59.111095448122803},null,"F",{"$f":"M$15+M$22*M23*(M30+0.5*M57)","v":138.39997180662104}]
[null,"P.sat","bar",{"$f":"G60/14.50377","v":0.125052326553348},null,"psia",{"$f":"($T$10*G59^6+$U$10*G59^5+$V$10*G59^4+$W$10*G59^3+$X$10*G59^2+$Y$10*G59+$Z$10)","v":1.8137301822946519},null,"bar",{"$f":"M60/14.50377","v":0.19189565342363282},null,"psia",{"$f":"($T$10*M59^6+$U$10*M59^5+$V$10*M59^4+$W$10*M59^3+$X$10*M59^2+$Y$10*M59+$Z$10)","v":2.7832104212560829}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G59^-1.159","v":3.5580551429382058E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M59^-1.159","v":3.0518635119342632E-4}]
[null,"rho,o","kg/m^3",{"$f":"G62*16.01846","v":986.75873154268663},null,"lb/cft",{"$f":"1/($T$13*G59^6+$U$13*G59^5+$V$13*G59^4+$W$13*G59^3+$X$13*G59^2+$Y$13*G59+$Z$13)","v":61.601348165971423},null,"kg/m^3",{"$f":"M62*16.01846","v":983.13814995741984},null,"lb/cft",{"$f":"1/($T$13*M59^6+$U$13*M59^5+$V$13*M59^4+$W$13*M59^3+$X$13*M59^2+$Y$13*M59+$Z$13)","v":61.37532259389603}]
[null,"rho*head","bar",{"$f":"G63/14.50377","v":0},null,"psi",{"$f":"G57*G62/144","v":0},null,"bar",{"$f":"M63/14.50377","v":0},null,"psi",{"$f":"M57*M62/144","v":0}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G52+0.5*G63)/G60","v":1328.1301251642635},null,null,null,null,null,{"$f":"(M52+0.5*M63)/M60","v":862.83452448381672}]
[null,"rho,correction",null,{"$f":"G65","v":1.0042891240683638},null,null,{"$f":"1+(2.6213E-16*G59^4.8428)*G64","v":1.0042891240683638},null,null,{"$f":"M65","v":1.0052909988902934},null,null,{"$f":"1+(2.6213E-16*M59^4.8428)*M64","v":1.0052909988902934}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G59^5.3155)*G64","v":1.0065842121852},null,null,null,null,null,{"$f":"1+(4.166E-17*M59^5.3155)*M64","v":1.0086467956725258}]
[null,"flow","m^3/s",{"$f":"D$25/(D62*D65)","v":8.4763630275583091E-2},null,"cft/s",{"$f":"G$25/(3600*G62*G65)","v":2.9933951628864088},null,"m^3/s",{"$f":"J$25/(J62*J65)","v":8.4991000778960879E-2},null,"cft/s",{"$f":"M$25/(3600*M62*M65)","v":3.0014246651951386}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>2,D67/D56,0)","v":0},null,"fps",{"$f":"IF($A$26>2,G67/G56,0)","v":0},null,"m/s",{"$f":"IF($A26>2,J67/J56,0)","v":0},null,"fps",{"$f":"IF($A26>2,M67/M56,0)","v":0}]
[null,"Re,well",null,{"$f":"G69","v":0},null,null,{"$f":"G55*G68*G62*G65/(G61*G66)","v":0},null,null,{"$f":"M69","v":0},null,null,{"$f":"M55*M68*M62*M65/(M61*M66)","v":0}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>2,(0.79*LN(D69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(G69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(J69)-1.64)^-2,0)","v":0},null,null,{"$f":"IF($A26>2,(0.79*LN(M69)-1.64)^-2,0)","v":0}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G58/3.7+12/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+12/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G71/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M71/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G58/3.7+2.51*G72/G69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M58/3.7+2.51*M72/M69)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G71-(G72-G71)^2/(G73-2*G72+G71))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M74","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M71-(M72-M71)^2/(M73-2*M72+M71))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A26>2,D74,0)","v":0},null,null,{"$f":"IF($A26>2,G74,0)","v":0},null,null,{"$f":"IF($A26>2,J74,0)","v":0},null,null,{"$f":"IF($A26>2,M74,0)","v":0}]
[null,"friction head loss","m/m",{"$f":"IF($A26>2,(D75*1/D54)*(D68^2)/(2*D$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(G75*1/G55)*(G68^2)/(2*G$12),0)","v":0},null,"m/m",{"$f":"IF($A26>2,(J75*1/J54)*(J68^2)/(2*J$12),0)","v":0},null,"ft/ft",{"$f":"IF($A26>2,(M75*1/M55)*(M68^2)/(2*M$12),0)","v":0}]
[null,null,"m",{"$f":"D76*D57","v":0},null,"ft",{"$f":"G76*G57","v":0},null,"m",{"$f":"J76*J57","v":0},null,"ft",{"$f":"M76*M57","v":0}]
[null,null,"bar",{"$f":"G78/14.50377","v":0},null,"psi",{"$f":"G77*G62*G65/144","v":0},null,"bar",{"$f":"M78/14.50377","v":0},null,"psi",{"$f":"M77*M62*M65/144","v":0}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G79/14.50377","v":166.08576211738043},null,"psi",{"$f":"G52+G57*G62*G65/144 -G78","v":2408.8696940251984},null,"bar",{"$f":"M79/14.50377","v":165.57419487229151},null,"psi",{"$f":"M52+M57*M62*M65/144 -M78","v":2401.4500403628954}]
[null,"Injection Interval"]
[null,"Diameter,well","m",{"$f":"G82/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!H83","v":8.6809999999999992},null,"m",{"$f":"M82/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!I83","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G81/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M81/12","v":0.7234166666666666}]
[null,"A","sq m",{"$f":"PI()*D81^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*G82^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J81^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*M82^2/4","v":0.41102373530187941}]
[null,"Length interval","m",{"$f":"G84/3.28083","v":300},null,"ft",{"$f":"'GF Pumping A1'!H87","v":984.24899999999991},null,"m",{"$f":"M84/3.28083","v":300},null,"ft",{"$f":"'GF Pumping A1'!I87","v":984.24899999999991}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D85","v":1E-3},null,null,null,null,"ft",{"$f":"G85","v":1E-3}]
[null,"T*","C",{"$f":"D$15+D$22*D23*(D30+D57+0.5*D84)","v":49.624699195537019},null,"F",{"$f":"G$15+G$22*G23*(G30+G57+0.5*G84)","v":121.32445855196664},null,"C",{"$f":"J$15+J$22*J23*(J30+J57+0.5*J84)","v":59.160234413419531},null,"F",{"$f":"M$15+M$22*M23*(M30+M57+0.5*M84)","v":138.48842194415516}]
[null,"P.sat","bar",{"$f":"G87/14.50377","v":0.1253184812034677},null,"psia",{"$f":"($T$10*G86^6+$U$10*G86^5+$V$10*G86^4+$W$10*G86^3+$X$10*G86^2+$Y$10*G86+$Z$10)","v":1.8175904281244186},null,"bar",{"$f":"M87/14.50377","v":0.19232448247917633},null,"psia",{"$f":"($T$10*M86^6+$U$10*M86^5+$V$10*M86^4+$W$10*M86^3+$X$10*M86^2+$Y$10*M86+$Z$10)","v":2.7894300592470032}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" 0.0925*G86^-1.159","v":3.555048920692057E-4},null,null,null,null,"lb/ft-s",{"$f":" 0.0925*M86^-1.159","v":3.0496045363713925E-4}]
[null,"rho,o","kg/m^3",{"$f":"G89*16.01846","v":986.74335330588406},null,"lb/cft",{"$f":"1/($T$13*G86^6+$U$13*G86^5+$V$13*G86^4+$W$13*G86^3+$X$13*G86^2+$Y$13*G86+$Z$13)","v":61.600388133808366},null,"kg/m^3",{"$f":"M89*16.01846","v":983.11648459952778},null,"lb/cft",{"$f":"1/($T$13*M86^6+$U$13*M86^5+$V$13*M86^4+$W$13*M86^3+$X$13*M86^2+$Y$13*M86+$Z$13)","v":61.373970069502796}]
[null,"rho*head","bar",{"$f":"G90/14.50377","v":29.029866229183067},null,"psi",{"$f":"G84*G89/144","v":421.04250291883847},null,"bar",{"$f":"M90/14.50377","v":28.923164204767513},null,"psi",{"$f":"M84*M89/144","v":419.49492129818088}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G79+0.5*G90)/G87","v":1441.1337697170761},null,null,null,null,null,{"$f":"(M79+0.5*M90)/M87","v":936.10431003847054}]
[null,"rho,correction",null,{"$f":"G92","v":1.0046705298184206},null,null,{"$f":"1+(2.6213E-16*G86^4.8428)*G91","v":1.0046705298184206},null,null,{"$f":"M92","v":1.0057580854861965},null,null,{"$f":"1+(2.6213E-16*M86^4.8428)*M91","v":1.0057580854861965}]
[null,"mu correction",null,null,null,null,{"$f":"1+(4.166E-17*G86^5.3155)*G91","v":1.0071721783049283},null,null,null,null,null,{"$f":"1+(4.166E-17*M86^5.3155)*M91","v":1.0094129725456755}]
[null,"flow","m^3/s",{"$f":"D$25/(D89*D92)","v":8.4732771758848455E-2},null,"cft/s",{"$f":"G$25/(3600*G89*G92)","v":2.9923054061779366},null,"m^3/s",{"$f":"J$25/(J89*J92)","v":8.4953402011578888E-2},null,"cft/s",{"$f":"M$25/(3600*M89*M92)","v":3.0000968791146478}]
[null,"Velocity,well","m/s",{"$f":"IF($A26>1,D94/D83,0)","v":2.2189727373982722},null,"fps",{"$f":"IF($A26>1,G94/G83,0)","v":7.2801280052117088},null,"m/s",{"$f":"J94/J83","v":2.22475057878941},null,"fps",{"$f":"IF($A26>1,M94/M83,0)","v":7.2990842655624366}]
[null,"Re,w",null,{"$f":"G96","v":910301.66185463627},null,null,{"$f":"G82*G95*G89*G92/(G88*G93)","v":910301.66185463627},null,null,{"$f":"M96","v":1058820.230676692},null,null,{"$f":"M82*M95*M89*M92/(M88*M93)","v":1058820.230676692}]
[null,"friction factor (smooth)",null,{"$f":"IF($A26>1,(0.79*LN(D96)-1.64)^-2,0)","v":1.1814719777712035E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(G96)-1.64)^-2,0)","v":1.1814719777712035E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(J96)-1.64)^-2,0)","v":1.1513928630923641E-2},null,null,{"$f":"IF($A26>1,(0.79*LN(M96)-1.64)^-2,0)","v":1.1513928630923641E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G85/3.7+12/G96)","v":7.0950387622125},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+12/M96)","v":7.10072347498767}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G98/G96)","v":7.0757024858189022},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M98/M96)","v":7.0839245927585557}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G85/3.7+2.51*G99/G96)","v":7.0758622821226815},null,null,null,null,null,{"$f":"-2*LOG(M85/3.7+2.51*M99/M96)","v":7.0840450793173888}]
[null,null,"f",{"$f":"G101","v":1.9972913333949814E-2},null,null,{"$f":"IF($A26>1,(G98-(G99-G98)^2/(G100-2*G99+G98))^-2,0)","v":1.9972913333949814E-2},null,null,{"$f":"M101","v":1.9926795914464241E-2},null,null,{"$f":"IF($A26>1,(M98-(M99-M98)^2/(M100-2*M99+M98))^-2,0)","v":1.9926795914464241E-2}]
[null,"friction factor used",null,{"$f":"IF($A26>0,D101,0)","v":1.9972913333949814E-2},null,null,{"$f":"IF($A26>0,G101,0)","v":1.9972913333949814E-2},null,null,{"$f":"IF($A26>0,J101,0)","v":1.9926795914464241E-2},null,null,{"$f":"IF($A26>0,M101,0)","v":1.9926795914464241E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A26>1,(D102*1/D81)*(D95^2)/(2*D$12),0)","v":2.2739158916239493E-2},null,"ft/ft",{"$f":"IF($A26>1,(G102*1/G82)*(G95^2)/(2*G$12),0)","v":2.2740284052028232E-2},null,"m/m",{"$f":"IF($A26>1,(J102*1/J81)*(J95^2)/(2*J$12),0)","v":2.2804952715637525E-2},null,"ft/ft",{"$f":"IF($A26>1,(M102*1/M82)*(M95^2)/(2*M$12),0)","v":2.2806081106909834E-2}]
[null,null,"m",{"$f":"D103*D84","v":6.8217476748718475},null,"ft",{"$f":"G103*G84","v":22.382101837924733},null,"m",{"$f":"J103*J84","v":6.8414858146912572},null,"ft",{"$f":"M103*M84","v":22.446862523394895}]
[null,null,"bar",{"$f":"G105/14.50377","v":0.66323064217914518},null,"psi",{"$f":"G104*G89*G92/144","v":9.61934469111862},null,"bar",{"$f":"M105/14.50377","v":0.66342220026853216},null,"psi",{"$f":"M104*M89*M92/144","v":9.6221230055887279}]
[]
[null,"Bottom hole pressure injection well","bar",{"$f":"G107/14.50377","v":194.58798256023249},null,"psi",{"$f":"G79+G89*G92*G84/144-G105","v":2822.2593438176232},null,"bar",{"$f":"M107/14.50377","v":194.00047892881281},null,"psi",{"$f":"M79+M89*M92*M84/144-M105","v":2813.7383262733474}]
[]
[null,"Pressure Buildup","kPa-s/kg",{"$f":"'Summary A1'!L162","v":21.888459615369598},null,"psi/1000 lb/h",{"$f":"'Summary A1'!L161","v":0.4},null,"KPa-s/kg",{"$f":"'Summary A1'!J162","v":10.944229807684799},null,"psi/1000 lb/h",{"$f":"'Summary A1'!M161","v":0.4}]
[null,"Ratio of decline in Injection to Production Well",null,{"$f":"G110","v":1},null,null,{"$f":"'Summary A1'!L163","v":1},null,null,{"$f":"M110","v":1},null,null,{"$f":"'Summary A1'!M163","v":1}]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D109*D25*D110","v":1838.6306076910462},null,"psi",{"$f":"G109*G25*G110/1000","v":266.67083520000006},null,"kPa",{"$f":"J109*J25*J110","v":919.31530384552309},null,"psi",{"$f":"M109*M25*M110/1000","v":266.67083520000006}]
[null,null,"bar",{"$f":"D111/100","v":18.386306076910461},null,"psi",{"$f":"G111","v":266.67083520000006},null,"bar",{"$f":"J111/100","v":9.1931530384552307},null,"psi",{"$f":"M111","v":266.67083520000006}]
[]
[null,"Injection pumping"]
[null,"Execss pressure","bar",{"$f":"D107-D11","v":-9.9500699803371617E-2},null,"psi",{"$f":"G107-G11","v":-1.4431352647870881},null,null,{"$f":"J107-J11","v":-0.68700433122305071},null,null,{"$f":"M107-M11","v":-9.9641528090628526}]
[{"$f":"'Input A1'!A319","v":1},"Reservoir Buildup","bar",{"$f":"$A116*D112","v":18.386306076910461},null,"psi",{"$f":"$A116*G112","v":266.67083520000006},null,"bar",{"$f":"$A116*J112","v":9.1931530384552307},null,"psi",{"$f":"$A116*M112","v":266.67083520000006}]
[{"$f":"'Input A1'!A322","v":0},"Total excess pressure needed","bar",{"$f":"G117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"IF($A117=0,1,'Input A1'!T323)","v":1},null,"bar",{"$f":"M117/14.50377","v":6.8947590867753691E-2},null,"psi",{"$f":"G117","v":1}]
[null,"Injection pump head used","bar",{"$f":"G118/14.50377","v":18.554759932402895},null,"psi",{"$f":"IF(G115-G116>1,G117,-G115+G116+G117)","v":269.11397046478714},null,"bar",{"$f":"M118/14.50377","v":19.142263563822574},null,"psi",{"$f":"IF(M115-M116>1,M117,-M115+M116+M117)","v":277.63498800906291}]
[null,null,"m",{"$f":"G119/3.28083","v":191.71197684798892},null,"ft",{"$f":"G118*144/G17","v":628.9744050021875},null,"m",{"$f":"M119/3.28083","v":198.49592104318313},null,"ft",{"$f":"M118*144/M17","v":651.23137263610647}]
[null,"density, rho","kg/m^3",{"$f":"(G120/2.20462)*35.3146","v":986.92991113595269},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!G17","v":61.612064717950759},null,"kg/m^3",{"$f":"(M120/2.20462)*35.3146","v":983.38124705902169},null,"lb/cft",{"$f":"'GF Pumping A2 10-90s'!M17","v":61.390528701762456}]
[null," Injection Flow ","kg/s",{"$f":"G121/(3600*2.20462)","v":901.52825031364796},null,"lb/h",{"$f":"'Summary A1'!L145","v":7155097.9603433078},null,"kg/s",{"$f":"M121/(3600*2.20462)","v":1537.6617120220126},null,"lb/h",{"$f":"'Summary A1'!M145","v":12203855.14880869}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,null,null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G119*G121/(60*33000))/G122","v":3367.2828150686846},null,null,null,null,null,{"$f":"(M119*M121/(60*33000))/M122","v":5946.5270033751576}]
[null,null,"kW",{"$f":"G124","v":2510.9827951967181},null,"kW",{"$f":"G123*0.7457","v":2510.9827951967181},null,"kW",{"$f":"M124","v":4434.3251864168551},null,"kW",{"$f":"M123*0.7457","v":4434.3251864168551}]
[]
[null,"P,inject -bottomhole used","bar",{"$f":"(D107+D118)","v":213.14274249263539},null,"psia",{"$f":"(G107+G118)","v":3091.3733142824103},null,"bar",{"$f":"(J107+J118)","v":213.14274249263539},null,"psia",{"$f":"(M107+M118)","v":3091.3733142824103}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"Production Well Depth","m",{"$f":"'Summary A1'!L52","v":2000},null,"ft",{"$f":"'Summary A1'!L53","v":6561.66},null,"m",{"$f":"'Summary A1'!M52","v":2000},null,"ft",{"$f":"'Summary A1'!M53","v":6561.66}]
[null,"Prod well - P,bottomhole","bar",{"$f":"'Reservoir A1 10-90s'!D75","v":186.00104991966217},null,"psia",{"$f":"'Reservoir A1 10-90s'!G75","v":2697.7163670824102},null,"bar",{"$f":"'Reservoir A1 10-90s'!J75","v":195.19420295811742},null,"psia",{"$f":"'Reservoir A1 10-90s'!M75","v":2697.7163670824102}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"'Summary A1'!L50-'Summary A1'!L56","v":98.624108971691584},null,"F",{"$f":"D133*1.8+32","v":209.52339614904486},null,"C",{"$f":"'Summary A1'!M50-'Summary A1'!M56","v":98.624108971691584},null,"F",{"$f":"J133*1.8+32","v":209.52339614904486}]
[null,null,"K",{"$f":"D133+273","v":371.62410897169161},null,null,null,null,"K",{"$f":"J133+273","v":371.62410897169161}]
[null,"P.sat","bar",{"$f":"G135/14.50377","v":0.96588047685835909},null,"psia",{"$f":"($T$10*G133^6+$U$10*G133^5+$V$10*G133^4+$W$10*G133^3+$X$10*G133^2+$Y$10*G133+$Z$10)","v":14.008908283843962},null,"bar",{"$f":"M135/14.50377","v":0.96588047685835909},null,"psia",{"$f":"($T$10*M133^6+$U$10*M133^5+$V$10*M133^4+$W$10*M133^3+$X$10*M133^2+$Y$10*M133+$Z$10)","v":14.008908283843962}]
[{"$f":"'Input A1'!A290","v":1},"excess pressure","bar",{"$f":"'Input A1'!C294","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!E294","v":50},null,"bar",{"$f":"D136","v":3.4473795433876848},null,"psia",{"$f":"'Input A1'!I294","v":50}]
[null,"P,wellhead","bar",{"$f":"IF(D135>1,D135+D136,1+D136)","v":4.4473795433876848},null,"psia",{"$f":"IF(G135>14.7,G135+G136,14.7+G136)","v":64.7},null,"bar",{"$f":"IF(J135>1,J135+J136,1+J136)","v":4.4473795433876848},null,"psia",{"$f":"IF(M135>14.7,M135+M136,14.7+M136)","v":64.7}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D131-D137","v":181.55367037627448},null,"psia",{"$f":"G131-G137","v":2633.0163670824104},null,"bar",{"$f":"J131-J137","v":190.74682341472973},null,"psia",{"$f":"M131-M137","v":2633.0163670824104}]
[null,"Friction below pump"]
[null,"dot/dL","C/m",{"$f":"'Resource A1'!G11/'Resource A1'!G9","v":6.8794551415420654E-4},null,"F/ft",{"$f":"'Resource A1'!G12/'Resource A1'!G10","v":3.7743556523122865E-4},null,"C/m",{"$f":"'Resource A1'!H11/'Resource A1'!H9","v":6.8794551415420654E-4},null,"F/ft",{"$f":"'Resource A1'!H12/'Resource A1'!H10","v":3.7743556523122865E-4}]
[null,"flow","kg/s",{"$f":"'Summary A1'!L134","v":40},null,"lb/h",{"$f":"'Summary A1'!L135","v":317465.27999999997},null,"kg/s",{"$f":"'Summary A1'!M134","v":40},null,"lb/h",{"$f":"'Summary A1'!M135","v":317465.27999999997}]
[{"$f":"'GF Pumping A1'!D29","v":3},"Production Zone"]
[null,"Diameter, well","m",{"$f":"G145/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!H35","v":8.6809999999999992},null,"m",{"$f":"M145/3.28083","v":0.2204980650221641},null,"inch",{"$f":"'GF Pumping A1'!I35","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G144/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M144/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D144^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*G145^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J144^2/4","v":3.8185584856800431E-2},null,"sq ft",{"$f":"PI()*M145^2/4","v":0.41102373530187941}]
[null,"Length","m",{"$f":"G147/3.28083","v":300},null,"ft",{"$f":"'GF Pumping A1'!H39","v":984.24899999999991},null,"m",{"$f":"M147/3.28083","v":300},null,"ft",{"$f":"'GF Pumping A1'!I39","v":984.24899999999991}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D37","v":1E-3},null,null,null,null,"ft",{"$f":"G148","v":1E-3}]
[null,"T,r","C",{"$f":"'Summary A1'!L50","v":100},null,"F",{"$f":"D149*1.8+32","v":212},null,"C",{"$f":"'Summary A1'!M50","v":100},null,"F",{"$f":"G149","v":212}]
[null,"T,avg","C",{"$f":"D149-0.5*D141*D147","v":99.896808172876874},null,"F",{"$f":"G149-0.5*G141*G147","v":211.81425471117836},null,"C",{"$f":"J149-0.5*J141*J147","v":99.896808172876874},null,"F",{"$f":"M149-0.5*M141*M147","v":211.81425471117836}]
[null,"P.sat","bar",{"$f":"G151/14.50377","v":1.0146633302602763},null,"psia",{"$f":"($T$10*G150^6+$U$10*G149^5+$V$10*G149^4+$W$10*G149^3+$X$10*G149^2+$Y$10*G149+$Z$10)","v":14.716443569529087},null,"bar",{"$f":"M151/14.50377","v":1.0146633302602763},null,"psia",{"$f":"($T$10*M150^6+$U$10*M149^5+$V$10*M149^4+$W$10*M149^3+$X$10*M149^2+$Y$10*M149+$Z$10)","v":14.716443569529087}]
[null,"rho","kg/m^3",{"$f":"(G152/2.20462)*35.3146","v":958.42273042704903},null,"lb/cft",{"$f":"1/($T$13*G150^6+$U$13*G150^5+$V$13*G150^4+$W$13*G150^3+$X$13*G150^2+$Y$13*G150+$Z$13)","v":59.832418318601391},null,"kg/m^3",{"$f":"(M152/2.20462)*35.3146","v":958.42273042704903},null,"lb/cft",{"$f":"1/($T$13*M150^6+$U$13*M150^5+$V$13*M150^4+$W$13*M150^3+$X$13*M150^2+$Y$13*M150+$Z$13)","v":59.832418318601391}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G131-0.5*G152*G147/144)/G151","v":169.41846010117911},null,null,null,null,null,{"$f":"(M131-0.5*M152*M147/144)/M151","v":169.41846010117911}]
[null,"rho,correction",null,{"$f":"G154","v":1.0061125253254617},null,null,{"$f":"1+(2.1051E-18*(G150^5.6897))*G153","v":1.0061125253254617},null,null,{"$f":"M154","v":1.0061125253254617},null,null,{"$f":"1+(2.1051E-18*(M150^5.6897))*M153","v":1.0061125253254617}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G150^5.4934)*G153","v":1.0153604078967955},null,null,null,null,null,{"$f":"1+(1.5137E-17*M150^5.4934)*M153","v":1.0153604078967955}]
[null,"rho","kg/m^3",{"$f":"D152*D154","v":964.28111363928247},null,"lb/cft",{"$f":"G152*G154","v":60.198145490857463},null,"kg/m^3",{"$f":"J152*J154","v":964.28111363928247},null,"lb/cft",{"$f":"M152*M154","v":60.198145490857463}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D156","v":4.1481679392263993E-2},null,"cfs",{"$f":"(G$142/G156)/3600","v":1.4649089150660459},null,"m^3/s",{"$f":"J$142/J156","v":4.1481679392263993E-2},null,"cfs",{"$f":"(M$142/M156)/3600","v":1.4649089150660459}]
[null,"Velocity","m/s",{"$f":"IF($A143>0,D157/D146,0)","v":1.0863177701172897},null,"fps",{"$f":"IF($A143>0,G157/G146,0)","v":3.5640494434953562},null,"m/s",{"$f":"IF($A143>0,J157/J146,0)","v":1.0863177701172897},null,"fps",{"$f":"IF($A143>0,M157/M146,0)","v":3.5640494434953562}]
[null,"viscosity","kg/m-s",{"$f":"G159*3.28083/2.20462","v":2.8332625242249521E-4},null,"lb/ft-s",{"$f":"(0.115631*G150^-1.199532)*G155","v":1.9038679925984626E-4},null,"kg/m-s",{"$f":"M159*3.28083/2.20462","v":2.8332625242249521E-4},null,"lb/ft-s",{"$f":"(0.115631*M150^-1.199532)*M155","v":1.9038679925984626E-4}]
[null,"Re,w",null,{"$f":"G160","v":810274.09493411495},null,null,{"$f":"G145*G158*G152/G159","v":810274.09493411495},null,null,{"$f":"M160","v":810274.09493411495},null,null,{"$f":"M145*M158*M152/M159","v":810274.09493411495}]
[null,"friction factor (smooth)",null,{"$f":"IF($A143>0,(0.79*LN(D160)-1.64)^-2,0)","v":1.2054496958683119E-2},null,null,{"$f":"IF($A143>0,(0.79*LN(G160)-1.64)^-2,0)","v":1.2054496958683119E-2},null,null,1.2054496958683119E-2,null,null,1.2054496958683119E-2]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G148/3.7+12/G160)","v":7.0900662754630508},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+12/M160)","v":7.0900662754630508}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G162/G160)","v":7.0685406235950419},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M162/M160)","v":7.0685406235950419}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G148/3.7+2.51*G163/G160)","v":7.0687388366478139},null,null,null,null,null,{"$f":"-2*LOG(M148/3.7+2.51*M163/M160)","v":7.0687388366478139}]
[null,null,"f",{"$f":"G165","v":2.0013191425917193E-2},null,null,{"$f":"(G162-(G163-G162)^2/(G164-2*G163+G162))^-2","v":2.0013191425917193E-2},null,null,{"$f":"M165","v":2.0013191425917193E-2},null,null,{"$f":"(M162-(M163-M162)^2/(M164-2*M163+M162))^-2","v":2.0013191425917193E-2}]
[null,"friction factor used",null,{"$f":"IF($A143>0,D165,0)","v":2.0013191425917193E-2},null,null,{"$f":"IF($A143>0,G165,0)","v":2.0013191425917193E-2},null,null,{"$f":"IF($A143>0,J165,0)","v":2.0013191425917193E-2},null,null,{"$f":"IF($A143>0,M165,0)","v":2.0013191425917193E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A143>0,(D166*1/D144)*(D158^2)/(2*D$12),0)","v":5.4608363704448069E-3},null,"ft/ft",{"$f":"IF($A143>0,(G166*1/G145)*(G158^2)/(2*G$12),0)","v":5.4611012271397214E-3},null,"m/m",{"$f":"IF($A143>0,(J166*1/J144)*(J158^2)/(2*J$12),0)","v":5.4608363704448069E-3},null,"ft/ft",{"$f":"IF($A143>0,(M166*1/M145)*(M158^2)/(2*M$12),0)","v":5.4611012271397214E-3}]
[null,null,"m",{"$f":"D167*D147","v":1.638250911133442},null,"ft",{"$f":"G167*G147","v":5.375083421711043},null,"m",{"$f":"J167*J147","v":1.638250911133442},null,"ft",{"$f":"M167*M147","v":5.375083421711043}]
[null,null,"bar",{"$f":"G169/14.50377","v":0.15398498295864269},null,"psid",{"$f":"G168*G152/144","v":2.2333627762860728},null,"bar",{"$f":"M169/14.50377","v":0.15398498295864269},null,"psid",{"$f":"M168*M152/144","v":2.2333627762860728}]
[null,"P - top of production zone","bar",{"$f":"G170/14.50377","v":157.47801554299471},null,"psi",{"$f":"G131-G169-G156*G147/144","v":2284.0249174920204},null,"bar",{"$f":"M170/14.50377","v":157.47801554299471},null,"psi",{"$f":"M131-M169-M156*M147/144","v":2284.0249174920204}]
[{"$f":"'GF Pumping A1'!D28","v":2},"Intermediate Interval"]
[null,"Diameter, well","m",{"$f":"G173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!H42","v":0},null,"m",{"$f":"M173/3.28083","v":0},null,"inch",{"$f":"'GF Pumping A1'!I42","v":0}]
[null,null,null,null,null,"ft",{"$f":"G172/12","v":0},null,null,null,null,"ft",{"$f":"M172/12","v":0}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D172^2/4","v":0},null,"sq ft",{"$f":"PI()*G173^2/4","v":0},null,"sq m",{"$f":"PI()*J172^2/4","v":0},null,"sq ft",{"$f":"PI()*M173^2/4","v":0}]
[null,"Length","m",{"$f":"'GF Pumping A1'!H45","v":0},null,"ft",{"$f":"3.28083*D175","v":0},null,"m",{"$f":"'GF Pumping A1'!I45","v":0},null,"ft",{"$f":"G175","v":0}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D44","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G176","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D149-D147*D141","v":99.793616345753733},null,"F",{"$f":"G149-G147*G141","v":211.62850942235673},null,"C",{"$f":"J149-J147*J141","v":99.793616345753733},null,"F",{"$f":"M149-M147*M141","v":211.62850942235673}]
[null,"T,avg","C",{"$f":"D177-0.5*D141*D175","v":99.793616345753733},null,"F",{"$f":"G177-0.5*G141*G175","v":211.62850942235673},null,"C",{"$f":"J177-0.5*J141*J175","v":99.793616345753733},null,"F",{"$f":"M177-0.5*M141*M175","v":211.62850942235673}]
[null,"P.sat","bar",{"$f":"G179/14.50377","v":1.0072188105602278},null,"psia",{"$f":"($T$10*G178^6+$U$10*G178^5+$V$10*G178^4+$W$10*G178^3+$X$10*G178^2+$Y$10*G178+$Z$10)","v":14.608469968039113},null,"bar",{"$f":"M179/14.50377","v":1.0072188105602278},null,"psia",{"$f":"($T$10*M178^6+$U$10*M178^5+$V$10*M178^4+$W$10*M178^3+$X$10*M178^2+$Y$10*M178+$Z$10)","v":14.608469968039113}]
[null,"rho","kg/m^3",{"$f":"(G180/2.20462)*35.3146","v":958.49739518258684},null,"lb/cft",{"$f":"1/($T$13*G178^6+$U$13*G178^5+$V$13*G178^4+$W$13*G178^3+$X$13*G178^2+$Y$13*G178+$Z$13)","v":59.837079490279784},null,"kg/m^3",{"$f":"(M180/2.20462)*35.3146","v":958.49739518258684},null,"lb/cft",{"$f":"1/($T$13*M178^6+$U$13*M178^5+$V$13*M178^4+$W$13*M178^3+$X$13*M178^2+$Y$13*M178+$Z$13)","v":59.837079490279784}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G170-0.5*G180*G175/144)/G179","v":156.34935913816332},null,null,null,null,null,{"$f":"(M170-0.5*M180*M175/144)/M179","v":156.34935913816332}]
[null,"rho,correction",null,{"$f":"G182","v":1.0056129116870198},null,null,{"$f":"1+(2.1051E-18*(G178^5.6897))*G181","v":1.0056129116870198},null,null,{"$f":"M182","v":1.0056129116870198},null,null,{"$f":"1+(2.1051E-18*(M178^5.6897))*M181","v":1.0056129116870198}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G178^5.4934)*G181","v":1.0141073382220742},null,null,null,null,null,{"$f":"1+(1.5137E-17*M178^5.4934)*M181","v":1.0141073382220742}]
[null,"rho","kg/m^3",{"$f":"D180*D182","v":963.87735641398524},null,"lb/cft",{"$f":"G180*G182","v":60.172939733067906},null,"kg/m^3",{"$f":"J180*J182","v":963.87735641398524},null,"lb/cft",{"$f":"M180*M182","v":60.172939733067906}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D184","v":4.1499055594392452E-2},null,"cfs",{"$f":"(G$142/G184)/3600","v":1.4655225486937318},null,"m^3/s",{"$f":"J$142/J184","v":4.1499055594392452E-2},null,"cfs",{"$f":"(M$142/M184)/3600","v":1.4655225486937318}]
[null,"Velocity","m/s",{"$f":"IF($A171>1,D185/D174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,G185/G174,0)","v":{"$error":"#DIV/0!"}},null,"m/s",{"$f":"IF($A171>1,J185/J174,0)","v":{"$error":"#DIV/0!"}},null,"fps",{"$f":"IF($A171>1,M185/M174,0)","v":{"$error":"#DIV/0!"}}]
[null,"viscosity","kg/m-s",{"$f":"G187*3.28083/2.20462","v":2.8327454618076053E-4},null,"lb/ft-s",{"$f":"(0.115631*G178^-1.199532)*G183","v":1.9035205420610889E-4},null,"kg/m-s",{"$f":"M187*3.28083/2.20462","v":2.8327454618076053E-4},null,"lb/ft-s",{"$f":"(0.115631*M178^-1.199532)*M183","v":1.9035205420610889E-4}]
[null,"Re,w",null,{"$f":"G188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G173*G186*G184/G187","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M188","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M173*M186*M184/M187","v":{"$error":"#DIV/0!"}}]
[null,"friction factor (smooth)",null,{"$f":"IF($A171>1,(0.79*LN(D188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(G188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(J188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,(0.79*LN(M188)-1.64)^-2,0)","v":{"$error":"#DIV/0!"}}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G176/3.7+12/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+12/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G190/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M190/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G176/3.7+2.51*G191/G188)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-2*LOG(M176/3.7+2.51*M191/M188)","v":{"$error":"#DIV/0!"}}]
[null,null,"f",{"$f":"G193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(G190-(G191-G190)^2/(G192-2*G191+G190))^-2","v":{"$error":"#DIV/0!"}},null,null,{"$f":"M193","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(M190-(M191-M190)^2/(M192-2*M191+M190))^-2","v":{"$error":"#DIV/0!"}}]
[null,"friction factor used",null,{"$f":"IF($A171>1,D193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,G193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,J193,0)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF($A171>1,M193,0)","v":{"$error":"#DIV/0!"}}]
[null,"friction head loss","m/m",{"$f":"IF($A171>1,(D194*1/D173)*(D186^2)/(2*D$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(G194*1/G173)*(G186^2)/(2*G$12),0)","v":{"$error":"#DIV/0!"}},null,"m/m",{"$f":"IF($A171>1,(J194*1/J173)*(J186^2)/(2*J$12),0)","v":{"$error":"#DIV/0!"}},null,"ft/ft",{"$f":"IF($A171>1,(M194*1/M173)*(M186^2)/(2*M$12),0)","v":{"$error":"#DIV/0!"}}]
[null,null,"m",{"$f":"D195*D175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"G195*G175","v":{"$error":"#DIV/0!"}},null,"m",{"$f":"J195*J175","v":{"$error":"#DIV/0!"}},null,"ft",{"$f":"M195*M175","v":{"$error":"#DIV/0!"}}]
[null,null,"bar",{"$f":"IF($A171<3,0,G197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,J197/14.50377)","v":0},null,"bar",{"$f":"IF($A171<3,0,M197/14.50377)","v":0},null,"psid",{"$f":"IF($A171<3,0,P197/14.50377)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G198/14.50377","v":157.47801554299471},null,"psi",{"$f":"IF(G175>0,G170-G197-G184*G175/144,G170)","v":2284.0249174920204},null,"bar",{"$f":"M198/14.50377","v":157.47801554299471},null,"psi",{"$f":"IF(M175>0,M170-M197-M184*M175/144,M170)","v":2284.0249174920204}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G201/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!H49","v":12.347},null,"m",{"$f":"M201/3.28083","v":0.31361474586207355},null,"inch",{"$f":"'GF Pumping A1'!I49","v":12.347}]
[null,null,null,null,null,"ft",{"$f":"G200/12","v":1.0289166666666667},null,null,null,null,"ft",{"$f":"M200/12","v":1.0289166666666667}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D200^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*G201^2/4","v":0.83147708639904883},null,"sq m",{"$f":"PI()*J200^2/4","v":7.7247214971312345E-2},null,"sq ft",{"$f":"PI()*M201^2/4","v":0.83147708639904883}]
[null,"T*","C",{"$f":"D177-D175*D141","v":99.793616345753733},null,"F",{"$f":"G177-G175*G141","v":211.62850942235673},null,"C",{"$f":"J177-J175*J141","v":99.793616345753733},null,"F",{"$f":"M177-M175*M141","v":211.62850942235673}]
[null,"Distance to surface","m",{"$f":"D20-D147-D175","v":1700},null,"ft",{"$f":"G20-G147-G175","v":5577.4110000000001},null,"m",{"$f":"J20-J147-J175","v":1700},null,"ft",{"$f":"M20-M147-M175","v":5577.4110000000001}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'GF Pumping A1'!D51","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G205","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D203-0.5*D141*D204","v":99.208862658722651},null,"F",{"$f":"G203-0.5*G141*G204","v":210.57595278570079},null,"C",{"$f":"J203-0.5*J141*J204","v":99.208862658722651},null,"F",{"$f":"M203-0.5*M141*M204","v":210.57595278570079}]
[null,"P.sat","bar",{"$f":"G207/14.50377","v":0.98637068773744774},null,"psia",{"$f":"($T$10*G206^6+$U$10*G206^5+$V$10*G206^4+$W$10*G206^3+$X$10*G206^2+$Y$10*G206+$Z$10)","v":14.306093589685762},null,"bar",{"$f":"M207/14.50377","v":0.98637068773744774},null,"psia",{"$f":"($T$10*M206^6+$U$10*M206^5+$V$10*M206^4+$W$10*M206^3+$X$10*M206^2+$Y$10*M206+$Z$10)","v":14.306093589685762}]
[null,"rho","kg/m^3",{"$f":"(G208/2.20462)*35.3146","v":958.91961467253043},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)","v":59.863437810405728},null,"kg/m^3",{"$f":"(M208/2.20462)*35.3146","v":958.91961467253043},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)","v":59.863437810405728}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G207+G198)/G207","v":80.326994810754258},null,null,null,null,null,{"$f":"0.5*(M207+M198)/M207","v":80.326994810754258}]
[null,"rho,correction",null,{"$f":"G210","v":1.0028030649080759},null,null,{"$f":"1+(2.1051E-18*(G206^5.6897))*G209","v":1.0028030649080759},null,null,{"$f":"M210","v":1.0028030649080759},null,null,{"$f":"1+(2.1051E-18*(M206^5.6897))*M209","v":1.0028030649080759}]
[null,"mu correction",null,null,null,null,{"$f":"1+(1.5137E-17*G206^5.4934)*G209","v":1.0070520452725575},null,null,null,null,null,{"$f":"1+(1.5137E-17*M206^5.4934)*M209","v":1.0070520452725575}]
[null,"rho","kg/m^3",{"$f":"(G212/2.20462)*35.3146","v":961.6075285940849},null,"lb/cft",{"$f":"1/($T$13*G206^6+$U$13*G206^5+$V$13*G206^4+$W$13*G206^3+$X$13*G206^2+$Y$13*G206+$Z$13)*G210","v":60.031238912208863},null,"kg/m^3",{"$f":"(M212/2.20462)*35.3146","v":961.6075285940849},null,"lb/cft",{"$f":"1/($T$13*M206^6+$U$13*M206^5+$V$13*M206^4+$W$13*M206^3+$X$13*M206^2+$Y$13*M206+$Z$13)*M210","v":60.031238912208863}]
[null,"volumetric flow","m^3/s",{"$f":"D$142/D212","v":4.1597012097525761E-2},null,"cfs",{"$f":"(G$142/G212)/3600","v":1.4689818434192834},null,"m^3/s",{"$f":"J$142/J212","v":4.1597012097525761E-2},null,"cfs",{"$f":"(M$142/M212)/3600","v":1.4689818434192834}]
[null,"Velocity","m/s",{"$f":"D213/D202","v":0.53849206230896263},null,"fps",{"$f":"G213/G202","v":1.7667135600586814},null,"m/s",{"$f":"J213/J202","v":0.53849206230896263},null,"fps",{"$f":"M213/M202","v":1.7667135600586814}]
[null,"viscosity","kg/m-s",{"$f":"G215*3.28083/2.20462","v":2.8299125028233589E-4},null,"lb/ft-s",{"$f":"(0.115631*G206^-1.199532)*G211","v":1.9016168780383117E-4},null,"kg/m-s",{"$f":"M215*3.28083/2.20462","v":2.8299125028233589E-4},null,"lb/ft-s",{"$f":"(0.115631*M206^-1.199532)*M211","v":1.9016168780383117E-4}]
[null,"Re,w",null,{"$f":"G216","v":573852.96174640453},null,null,{"$f":"G201*G214*G212/G215","v":573852.96174640453},null,null,{"$f":"M216","v":573852.96174640453},null,null,{"$f":"M201*M214*M212/M215","v":573852.96174640453}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D216)-1.64)^-2","v":1.2809659636297347E-2},null,null,{"$f":"(0.79*LN(G216)-1.64)^-2","v":1.2809659636297347E-2},null,null,{"$f":"(0.79*LN(J216)-1.64)^-2","v":1.2809659636297347E-2},null,null,{"$f":"(0.79*LN(M216)-1.64)^-2","v":1.2809659636297347E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G205/3.7+12/G216)","v":8.4229304918585175},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+12/M216)","v":8.4229304918585175}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G218/G216)","v":8.2227205903509724},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M218/M216)","v":8.2227205903509724}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G205/3.7+2.51*G219/G216)","v":8.2326061736516536},null,null,null,null,null,{"$f":"-2*LOG(M205/3.7+2.51*M219/M216)","v":8.2326061736516536}]
[null,null,"f",{"$f":"G221","v":1.4756195353513793E-2},null,null,{"$f":"(G218-(G219-G218)^2/(G220-2*G219+G218))^-2","v":1.4756195353513793E-2},null,null,{"$f":"M221","v":1.4756195353513793E-2},null,null,{"$f":"(M218-(M219-M218)^2/(M220-2*M219+M218))^-2","v":1.4756195353513793E-2}]
[null,"friction factor used",null,{"$f":"D221","v":1.4756195353513793E-2},null,null,{"$f":"G221","v":1.4756195353513793E-2},null,null,{"$f":"J221","v":1.4756195353513793E-2},null,null,{"$f":"M221","v":1.4756195353513793E-2}]
[null,"friction head loss","m/m",{"$f":"(D222*1/D200)*(D214^2)/(2*D$12)","v":6.9561728081870839E-4},null,"ft/ft",{"$f":"(G222*1/G201)*(G214^2)/(2*G$12)","v":6.9565101903780642E-4},null,"m/m",{"$f":"(J222*1/J200)*(J214^2)/(2*J$12)","v":6.9561728081870839E-4},null,"ft/ft",{"$f":"(M222*1/M201)*(M214^2)/(2*M$12)","v":6.9565101903780642E-4}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D198","v":157.47801554299471},null,"psi",{"$f":"G198","v":2284.0249174920204},null,"bar",{"$f":"J198","v":157.47801554299471},null,"psi",{"$f":"M198","v":2284.0249174920204}]
[null,"P, pump suction","bar",{"$f":"D137","v":4.4473795433876848},null,"psi",{"$f":"G137","v":64.7},null,"bar",{"$f":"J137","v":4.4473795433876848},null,"psi",{"$f":"M137","v":64.7}]
[null,"P,available","bar",{"$f":"D226-D227","v":153.03063599960703},null,"psi",{"$f":"G226-G227","v":2219.3249174920206},null,"bar",{"$f":"J226-J227","v":153.03063599960703},null,"psi",{"$f":"M226-M227","v":2219.3249174920206}]
[null,null,"Pa",{"$f":"D228*100000","v":15303063.599960703},null,null,null,null,"Pa",{"$f":"J228*100000","v":15303063.599960703}]
[null,null,"kg/m^2",{"$f":"D229/D12","v":1560422.5145264303},null,"psf",{"$f":"G228*144","v":319582.78811885096},null,"kg/m^2",{"$f":"J229/J12","v":1560422.5145264303},null,"psf",{"$f":"M228*144","v":319582.78811885096}]
[null,"Tavg","C",{"$f":"D206","v":99.208862658722651},null,"F",{"$f":"G206","v":210.57595278570079},null,"C",{"$f":"J206","v":99.208862658722651},null,"F",{"$f":"M206","v":210.57595278570079}]
[null,"rho","kg/m^3",{"$f":"(G232/2.20462)*35.3146","v":961.6075285940849},null,"lb/cft",{"$f":"(1/($T$13*G231^6+$U$13*G231^5+$V$13*G231^4+$W$13*G231^3+$X$13*G231^2+$Y$13*G231+$Z$13))*G210","v":60.031238912208863},null,"kg/m^3",{"$f":"(M232/2.20462)*35.3146","v":961.6075285940849},null,"lb/cft",{"$f":"(1/($T$13*M231^6+$U$13*M231^5+$V$13*M231^4+$W$13*M231^3+$X$13*M231^2+$Y$13*M231+$Z$13))*M210","v":60.031238912208863}]
[null,"head available","m",{"$f":"(D230/D232)/(1+D223)","v":1621.5948459528558},null,"ft",{"$f":"(G230/G232)/(1+G223)","v":5319.9072743103889},null,"m",{"$f":"(J230/J232)/(1+J223)","v":1621.5948459528558},null,"ft",{"$f":"(M230/M232)/(1+M223)","v":5319.9072743103889}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G236/14.50377","v":156.51213506613635},null,"psi",{"$f":"G226-G135","v":2270.0160092081765},null,"bar",{"$f":"M236/14.50377","v":156.51213506613635},null,"psi",{"$f":"M226-M135","v":2270.0160092081765}]
[null,"head available","m",{"$f":"G237/3.28083","v":1658.549225930117},null,"ft",{"$f":"(G236*144/G232)/(1+G223)","v":5441.4180569083055},null,"m",{"$f":"M237/3.28083","v":1658.549225930117},null,"ft",{"$f":"(M236*144/M232)/(1+M223)","v":5441.4180569083055}]
[{"$f":"IF(G238<0,0,1)","v":0},"depth to flashing","m",{"$f":"D249-D253-D237","v":-36.954379977261169},null,"ft",{"$f":"G249-G253-G237","v":-121.51078259791666},null,"m",{"$f":"J249-J253-J237","v":-36.954379977261169},null,"ft",{"$f":"M249-M253-M237","v":-121.51078259791666}]
[null,"Estimated Pwh/P,sat",null,null,null,null,{"$f":"Geofluid!$H$118*EXP(G238*Geofluid!$H$119)-Geofluid!$H$117","v":0.83142875904262115},null,null,null,null,null,{"$f":"Geofluid!$H$118*EXP(M238*Geofluid!$H$119)-Geofluid!$H$117","v":0.83142875904262115}]
[null,"Estimated Wellhead pressure",null,null,null,null,{"$f":"IF(G238>0,G239*G135,G226-(1+G223)*G204*G208/144)","v":-36.219961593787957},null,null,null,null,null,{"$f":"IF(M238>0,M239*M135,M226-(1+M223)*M204*M208/144)","v":-36.219961593787957}]
[null,"friction dP in flashing",null,null,null,"ft",{"$f":"IF(G238>0,G238*G223,0)","v":0},null,null,null,null,"ft",{"$f":"IF(M238>0,M238*M223,0)","v":0}]
[null,null,null,null,null,"psi",{"$f":"G241*G212/144","v":0},null,null,null,null,"psi",{"$f":"M241*M212/144","v":0}]
[null,"Estimated density change (rho/rho,sat)",null,null,null,null,{"$f":"IF(G238>0,Geofluid!$H$121*(G238)^Geofluid!$H$122,1)","v":1},null,null,null,null,null,{"$f":"IF(M238>0,Geofluid!$H$121*(M238)^Geofluid!$H$122,1)","v":1}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G242/(G243)^2","v":0},null,null,null,null,null,{"$f":"M242/(M243)^2","v":0}]
[null,"Estimated Wellhead pressure",null,{"$f":"G245/14.50377","v":4.4609091291436647},null,"psi",{"$f":"IF($A274=0,G240-G244,G227)","v":64.7},null,null,{"$f":"M245/14.50377","v":4.4609091291436647},null,"psi",{"$f":"IF($A274=0,M240-M244,M227)","v":64.7}]
[null,"HP flash",null,null,null,null,{"$f":"'Input A1'!T487","v":15.7},null,null,null,null,null,{"$f":"G246","v":15.7}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D20-D147-D175","v":1700},null,"ft",{"$f":"G20-G147-G175","v":5577.4110000000001},null,"m",{"$f":"J20-J147-J175","v":1700},null,"ft",{"$f":"M20-M147-M175","v":5577.4110000000001}]
[null,"pump setting ","m",{"$f":"D249-D233","v":78.405154047144151},null,"ft",{"$f":"G249-G233","v":257.5037256896112},null,"m",{"$f":"J249-J233","v":78.405154047144151},null,"ft",{"$f":"M249-M233","v":257.5037256896112}]
[null,"calculated set depth","m",{"$f":"IF(D$250<0,0,D$250)","v":78.405154047144151},null,"ft",{"$f":"IF(G$250<0,0,G$250)","v":257.5037256896112},null,"m",{"$f":"IF(J$250<0,0,J$250)","v":78.405154047144151},null,"ft",{"$f":"IF(M$250<0,0,M$250)","v":257.5037256896112}]
[null,"inputted pump depth","m",null,null,"ft",null,null,"m",null,null,"ft",null,null,null,null,"Use calculated depth for 10-90's"]
[{"$f":"'Input A1'!A290","v":1},"Pump set depth","m",{"$f":"IF($A274=0,0,IF($A253=0,D252,D251))","v":78.405154047144151},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,G252,G251))","v":257.5037256896112},null,"m",{"$f":"IF($A274=0,0,IF($A253=0,J252,J251))","v":78.405154047144151},null,"ft",{"$f":"IF($A274=0,0,IF($A253=0,M252,M251))","v":257.5037256896112},null,null,null,"Negative value indicates above surface"]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D142","v":40},null,"lb/h",{"$f":"G142","v":317465.27999999997},null,"kg/s",{"$f":"J142","v":40},null,"lb/h",{"$f":"M142","v":317465.27999999997}]
[null,"Inside Diameter, Pump Casing","m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992},null,"m",{"$f":"('Input A1'!C296-'Well Field Dvlpmnt A2 90%'!O12*2.54)/100","v":0.22049740000000001},null,"inch",{"$f":"'Input A1'!E296-'Well Field Dvlpmnt A2 90%'!O12","v":8.6809999999999992}]
[null,null,null,null,null,"ft",{"$f":"G257/12","v":0.7234166666666666},null,null,null,null,"ft",{"$f":"M257/12","v":0.7234166666666666}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*G258^2/4","v":0.41102373530187941},null,"sq m",{"$f":"PI()*J257^2/4","v":3.8185354521699931E-2},null,"sq ft",{"$f":"PI()*M258^2/4","v":0.41102373530187941}]
[null,"Velocity,casing","m/s",{"$f":"D213/D259","v":1.089344661547847},null,"fps",{"$f":"G213/G259","v":3.5739586725822021},null,"m/s",{"$f":"J213/J259","v":1.089344661547847},null,"fps",{"$f":"M213/M259","v":3.5739586725822021}]
[null,"density",null,null,null,"lb/cft",{"$f":"G210*G208","v":60.031238912208863},null,null,null,null,"lb/cft",{"$f":"M210*M208","v":60.031238912208863}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G211*G215","v":1.9150271663532974E-4},null,null,null,null,"lb/ft-s",{"$f":"M211*M215","v":1.9150271663532974E-4}]
[null,"Re,casing",null,{"$f":"G263","v":810476.45645994379},null,null,{"$f":"G260*G258*G261/G262","v":810476.45645994379},null,null,{"$f":"M263","v":810476.45645994379},null,null,{"$f":"M260*M258*M261/M262","v":810476.45645994379}]
[null,"surface roughness",null,null,null,"ft",{"$f":"'Input A1'!T297","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"G264","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D263)-1.64)^-2","v":1.2053974792935322E-2},null,null,{"$f":"(0.79*LN(G263)-1.64)^-2","v":1.2053974792935322E-2},null,null,{"$f":"(0.79*LN(J263)-1.64)^-2","v":1.2053974792935322E-2},null,null,{"$f":"(0.79*LN(M263)-1.64)^-2","v":1.2053974792935322E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG(G264/3.7+12/G263)","v":8.5138173821682006},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+12/M263)","v":8.5138173821682006}]
[null,null,"v",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G266/G263)","v":8.3490522884255061},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M266/M263)","v":8.3490522884255061}]
[null,null,"c",null,null,null,{"$f":"-2*LOG(G264/3.7+2.51*G267/G263)","v":8.3557019621528585},null,null,null,null,null,{"$f":"-2*LOG(M264/3.7+2.51*M267/M263)","v":8.3557019621528585}]
[null,null,"f",{"$f":"G269","v":1.4323888579874912E-2},null,null,{"$f":"(G266-(G267-G266)^2/(G268-2*G267+G266))^-2","v":1.4323888579874912E-2},null,null,{"$f":"M269","v":1.4323888579874912E-2},null,null,{"$f":"(M266-(M267-M266)^2/(M268-2*M267+M266))^-2","v":1.4323888579874912E-2}]
[null,"friction factor used",null,{"$f":"D269","v":1.4323888579874912E-2},null,null,{"$f":"G269","v":1.4323888579874912E-2},null,null,{"$f":"J269","v":1.4323888579874912E-2},null,null,{"$f":"M269","v":1.4323888579874912E-2}]
[null,"Casing length","m",{"$f":"D253","v":78.405154047144151},null,"ft",{"$f":"G253","v":257.5037256896112},null,"m",{"$f":"J253","v":78.405154047144151},null,"ft",{"$f":"M253","v":257.5037256896112}]
[null,"friction head loss","m",{"$f":"(D270*D271/D257)*(D260^2)/(2*D12)","v":0.30815308622791004},null,"ft",{"$f":"(G270*G271/G258)*(G260^2)/(2*G12)","v":1.0120918794824316},null,"m",{"$f":"(J270*J271/J257)*(J260^2)/(2*J12)","v":0.30815308622791004},null,"ft",{"$f":"(M270*M271/M258)*(M260^2)/(2*M12)","v":1.0120918794824316}]
[]
[{"$f":"'Input A1'!A288","v":1},"Production Pump Power"]
[null,"Pump lift","m",{"$f":"IF($A274=1,D271+D272,0)","v":78.713307133372055},null,"ft",{"$f":"IF($A274=1,G271+G272,0)","v":258.51581756909366},null,"m",{"$f":"IF($A274=1,J271+J272,0)","v":78.713307133372055},null,"ft",{"$f":"IF($A274=1,M271+M272,0)","v":258.51581756909366}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D256*D275","v":3148.5322853348821},null,"ft-lb/h",{"$f":"G256*G275","v":82069796.409001231},null,"kg-m/s",{"$f":"J256*J275","v":3148.5322853348821},null,"ft-lb/h",{"$f":"M256*M275","v":82069796.409001231}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G276/60","v":1367829.9401500204},null,null,null,null,"ft-lb/m",{"$f":"M276/60","v":1367829.9401500204}]
[null,null,"hp",{"$f":"D276*0.013150932","v":41.406133984243631},null,"hp",{"$f":"G277/33000","v":41.449392125758195},null,"hp",{"$f":"J276*0.013150932","v":41.406133984243631},null,"hp",{"$f":"M277/33000","v":41.449392125758195}]
[null,"pump efficiency",null,{"$f":"G279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Y286","v":0.67500000000000004},null,null,{"$f":"M279","v":0.67500000000000004},null,null,{"$f":"'Input A1'!Z286","v":0.67500000000000004}]
[null,"Pump power","hp",{"$f":"D278/D279","v":61.342420717397971},null,"hp",{"$f":"G278/G279","v":61.406506852975099},null,"hp",{"$f":"J278/J279","v":61.342420717397971},null,"hp",{"$f":"M278/M279","v":61.406506852975099}]
[null,null,"kW",{"$f":"D280*0.7457","v":45.74304312896367},null,"kW",{"$f":"G280*0.7457","v":45.790832160263534},null,"kW",{"$f":"J280*0.7457","v":45.74304312896367},null,"kW",{"$f":"M280*0.7457","v":45.790832160263534}]
[null,null,"KW",{"$f":"IF(D281>0,D281,0)","v":45.74304312896367},null,"KW",{"$f":"IF(G281>0,G281,0)","v":45.790832160263534},null,"KW",{"$f":"IF(J281>0,J281,0)","v":45.74304312896367},null,"KW",{"$f":"IF(M281>0,M281,0)","v":45.790832160263534}]
[null,"# Production Wells",null,null,null,null,{"$f":"'Summary A1'!L112","v":21.46495834080114},null,null,null,null,null,{"$f":"'Summary A1'!M112","v":36.610993143381251}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G282*G283","v":982.89830471067376},null,null,null,null,"kW",{"$f":"M282*M283","v":1676.44784224913}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G275","v":258.51581756909366},null,"production pump",null,null,"ft",{"$f":"M275","v":258.51581756909366}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G287*G288","v":258.51581756909366},null,null,null,null,"ft-lb/h",{"$f":"M287*M288","v":258.51581756909366}]
[null,null,null,null,null,"hp-ideal",{"$f":"G289/(60*33000)","v":1.3056354422681497E-4},null,null,null,null,"hp-ideal",{"$f":"M289/(60*33000)","v":1.3056354422681497E-4}]
[null,null,null,null,null,"hp",{"$f":"G290/G279","v":1.9342747292861476E-4},null,null,null,null,"hp",{"$f":"M290/M279","v":1.9342747292861476E-4}]
[null,null,null,null,null,"kW",{"$f":"G291*0.7457","v":1.4423886656286802E-4},null,null,null,null,"kW",{"$f":"M291*0.7457","v":1.4423886656286802E-4}]
[null,null,null,null,null,"w-h/lb",{"$f":"G292*1000","v":0.14423886656286802},null,null,null,null,"w-h/lb",{"$f":"M292*1000","v":0.14423886656286802}]
[]
[{"$f":"'Input A1'!A75","v":1},null,"injection pump",null,null,"psi",{"$f":"IF(G118>0,G118,0)","v":269.11397046478714},null,"injection pump",null,null,"psi",{"$f":"IF(M118>0,M118,0)","v":277.63498800906291}]
[null,null,null,null,null,"lb/cft",{"$f":"G120","v":61.612064717950759},null,null,null,null,"lb/cft",{"$f":"M120","v":61.390528701762456}]
[null,null,null,null,null,"ft",{"$f":"G295*144/G296","v":628.9744050021875},null,null,null,null,"ft",{"$f":"M295*144/M296","v":651.23137263610647}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G297*G298","v":628.9744050021875},null,null,null,null,"ft-lb/h",{"$f":"M297*M298","v":651.23137263610647}]
[null,null,null,null,null,"hp-ideal",{"$f":"G299/(60*33000)","v":3.1766384091019568E-4},null,null,null,null,"hp-ideal",{"$f":"M299/(60*33000)","v":3.2890473365459924E-4}]
[null,null,null,null,null,"hp",{"$f":"G300/G279","v":4.706130976447343E-4},null,null,null,null,"hp",{"$f":"M300/M279","v":4.8726627208088775E-4}]
[null,null,null,null,null,"kW",{"$f":"G301*0.7457","v":3.5093618691367837E-4},null,null,null,null,"kW",{"$f":"M301*0.7457","v":3.63354459090718E-4}]
[null,null,null,"fraction of inlet gf injected",null,null,{"$f":"IF($A1=1,1+'Input A1'!Y282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05},null,null,null,null,null,{"$f":"IF($A1=1,1+'Input A1'!Z282,IF($A2=1,1,1-'Flash Plant F1- Reference'!$D$134))","v":1.05}]
[null,null,null,null,null,"w-h/lb",{"$f":"(G302*1000)*G303","v":0.36848299625936232},null,null,null,null,"w-h/lb",{"$f":"(M302*1000)*M303","v":0.3815221820452539}]
[null,null,null,null,null,"hp",{"$f":"G301*G121","v":3367.2828150686842},null,null,null,null,"hp",{"$f":"M301*M121","v":5946.5270033751576}]
[null,null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!D59*(G305)^0.5)*1.4","v":1291306.6215318225},null,"Injection pump cost",null,null,null,{"$f":"(12000*'GF Pumping A1'!I59*(M305)^0.5)*1.4","v":1716015.7860768952}]
[]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G293+G304","v":0.51272186282223031},null,"total pump power",null,null,"w-h/lb",{"$f":"M293+M304","v":0.52576104860812189}]
[]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G169+G197+G223*G237*G232/144","v":3.8114039603660861},null,"friction loss in prod well",null,null,"psi",{"$f":"M169+M197+M223*M237*M232/144","v":3.8114039603660861}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G51+G78+G105","v":16.487136736637169},null,"friction loss in inject well",null,null,"psi",{"$f":"M51+M78+M105","v":16.42188815706999}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"11-11-09:  Changed temperature gradient in D and G136 and referenced to sheet 2A  (both hydrothermal and EGS)"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed fluid temperature in D128 to well head (production) temperature"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed production well excess pressure D131 to reflect allowing flashing in wells"]
[null,"11-11-09:  Changed injection pumping for flash wells G297 and M 297"]
[null,"09-17-10:  Revised links for input; corrected calculation of the injection pumping power for improved scenario"]

{"sheet":"O&M Costs B1 10-90s","index":51,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Binary Plant O&M Spreadsheet "]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,{"$f":"'O&M Costs B1'!C10","v":1},null,"10% BINARY CASE",null,null,null,null,null,null,null,null,"90% BINARY CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L295/1000","v":13.493881099907391},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M295/1000","v":16.110773028665985},"MW"]
[null,"# units",{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Summary A1'!M297","v":1}]
[null,"Multiplier for Staff Change",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10*C7","v":0.98008077481747802},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":8585.5075874011072},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":362697.80008634267},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C7","v":1.0756626966116167},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":9422.8052223177619},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":398069.73437330499}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":0.81410464083889844},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":1628.209281677797},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":82541.131347151604},null,null,"mechanic",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":0.91351757185484483},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":1827.0351437096897},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":92620.49385777062}]
[null,"electrician",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":0.81410464083889844},2000,1628.209281677797,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},82541.131347151604,null,null,"electrician",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":0.91351757185484483},2000,{"$f":"M19*L19","v":1827.0351437096897},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":92620.49385777062}]
[null,"general maintenance",{"$f":"(0.15*C$8^0.65+0.05*(C$9-1)^0.625)*C$10*C7","v":0.81410464083889844},2000,1628.209281677797,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},60186.241607298041,null,null,"general maintenance",{"$f":"(0.15*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$7","v":0.91351757185484483},2000,{"$f":"M20*L20","v":1827.0351437096897},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":67535.776771291072}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.40705232041944922},2000,814.10464083889849,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},68784.276122626339,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.45675878592742242},2000,{"$f":"M22*L22","v":913.51757185484485},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":77183.744881475504}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.40705232041944922},2000,814.10464083889849,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},51588.207091969751,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.45675878592742242},2000,{"$f":"M23*L23","v":913.51757185484485},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":57887.808661106632}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10*C7","v":0.40705232041944922},2000,814.10464083889849,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},20635.282836787901,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$7","v":0.45675878592742242},2000,{"$f":"M24*L24","v":913.51757185484485},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":23155.123464442655}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":15912.449354951195},null,null,{"$f":"SUM(H16:H24)","v":728974.07043932797},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":17644.46336901137},null,null,{"$f":"SUM(Q16:Q24)","v":809073.17586716206}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":7.956224677475598},null,null,1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":8.8222316845056845},null,null,{"$f":"H26","v":1}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":728974.07043932797},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":809073.17586716206},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":90674.450021585668},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":99517.433593326248},"field"]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":638299.62041774229},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":709555.74227383581},"plant"]
[null,null,null,null,null,null,"power",{"$f":"'Summary A1'!L296/1000","v":10},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M296/1000","v":10},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H27/H30","v":72897.407043932792},"per MW",null,null,null,null,null,null," annual labor cost",{"$f":"Q27/Q30","v":80907.317586716206},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L304","v":95306407.954843178},null,null," ",null,null,"Capital costs",null,null,{"$f":"'Summary A1'!M304","v":72082988.356018171}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35","v":1715515.3431871771},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35","v":1297493.790408327}]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":638299.62041774229},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":709555.74227383581}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H37","v":2353814.9636049196},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q37","v":2007049.5326821627}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!L112","v":21.46495834080114},null,null,null,null,null,"number of production wells",null,null,{"$f":"'Summary A1'!M112","v":36.610993143381251}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":147.93958966303444},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":250.4185488629924}]
[null,null,null,null,"well O&M",null,null,{"$f":"H43*H44*1000000","v":2219093.8449455164},null,null,null,null,null,"well O&M",null,null,{"$f":"Q43*Q44*1000000","v":3756278.2329448857}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L123+'Summary A1'!L125+'Summary A1'!L127+'Summary A1'!L101+'Summary A1'!L158)/1000000","v":44.208375574310395},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M123+'Summary A1'!M125+'Summary A1'!M127+'Summary A1'!M101+'Summary A1'!M158)/1000000","v":74.540090580320737}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H43*H46*1000000","v":663125.63361465593},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q43*Q46*1000000","v":1118101.358704811}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":661.56559415546826},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":661.56559415546826},"gpm"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H48*H42*60*24*365*C13*H50*H51/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q48*Q42*60*24*365*L13*Q50*Q51/1000000","v":0}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T359","v":0.5},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T360","v":0},"per gallon"]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF($A53=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!C138","v":340718.95049253845},"lb/h",null,null,null,null,null,"Water Loss",null,{"$f":"'Summary A1'!D138","v":581135.95946708042},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H54/(60*62)*7.4805","v":685.14734117189084},"gpm",null,null,null,null,null,null,null,{"$f":"Q54/(60*62)*7.4805","v":1168.5988023638427},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H55*60*24*365*0.98","v":352911173.66954696},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q55*60*24*365*0.98","v":601931219.91198707},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H56/7.4805)/43560","v":1083.0460196497024},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q56/7.4805)/43560","v":1847.2614653992239},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H57*H58","v":2166092.0392994047},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q57*Q58","v":3694522.9307984477},"$/yr"]
[]
[null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!M204","v":"Yes"}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"'Summary A1'!H216","v":"Lineshaft"}]
[{"$f":"'Summary A1'!C206","v":1},null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A63=1,'Summary A1'!L112,0),0)","v":21.46495834080114},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"IF(A62=1,IF(A64=1,'Summary A1'!M112,0),0)","v":36.610993143381251}]
[{"$f":"'Summary A1'!D206","v":1},null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y375*A65","v":147132.2099974567},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z375*A65","v":147132.2099974567},"lineshaft"]
[null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"H65*H63/H64","v":1052728.9193951376},"rework",null,null,null,null,"total annual cost for lineshaft",null,null,{"$f":"Q65*Q63/Q64","v":1795552.1104624725},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H48*H63*60*24*365*C13*H68*H69/1000000","v":28362.330536571309},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q48*Q63*60*24*365*L13*Q68*Q69/1000000","v":48375.266903311836}]
[null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm",null,null,null,null,null,null,"dosage",{"$f":"'Input A1'!T376*A65","v":1},"ppm"]
[null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon",null,null,null,null,null,null,"cost",{"$f":"'Input A1'!T377*A65","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H66+H67","v":1081091.2499317089},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q66+Q67","v":1843927.3773657845}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A65)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Z379*(1-A65)","v":0},"submersible"]
[null,null,null,null,"total annual cost for submersible",null,null,{"$f":"H72*H63/H71","v":0},"rework",null,null,null,null,"total annual cost for submersible",null,null,{"$f":"Q72*Q63/Q71","v":0},"rework"]
[null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"H73","v":0},null,null,null,null,null,"Annual Submersible O&M",null,null,{"$f":"Q73","v":0}]
[null,null,null,null,null,null,"Pump O&M",{"$f":"IF(A62=0,0,IF(A65=0,H74,H70))","v":1081091.2499317089},null,null,null,null,null,null,null,"Pump O&M",{"$f":"IF(Q61=\"No\",0,IF(Q62=\"Submersible\",Q74,Q70))","v":1843927.3773657845}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H45","v":2219093.8449455164},null,null,null,null,null,null,null,"well O&M",{"$f":"Q45","v":3756278.2329448857}]
[null,null,null,null,null,null,"field, non-well O&M",{"$f":"H47+H49+H59+H75","v":3910308.9228457697},null,null,null,null,null,null,null,"field, non-well O&M",{"$f":"Q47+Q49+Q59+Q75","v":6656551.6668690434}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H28","v":90674.450021585668},null,null,null,null,null,null,null,"field labor O&M",{"$f":"Q28","v":99517.433593326248}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H78:H80)","v":6220077.2178128716},null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(Q78:Q80)","v":10512347.333407257}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!O46","v":305708147.62494308},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Binary 10-90s'!S46","v":411440412.12995625}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!D132","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Binary'!E132","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H84*H85","v":2292811.1071870732},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q84*Q85","v":3085803.0909746718}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H38+H81+H86","v":10866703.288604865},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q38+Q81+Q86","v":15605199.95706409}]

{"sheet":"Binary B1 10-90's","index":52,"n_rows":86,"n_cols":14,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"'Input A1'!A398","v":1},null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,"Binary Plant Performance and Cost"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[]
[null,null,null,0.1,null,null,null,null,null,null,null,null,0.9]
[]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},null,null,null,null,null,null,"Resource Type",null,{"$f":"D10","v":"EGS"}]
[null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!L278","v":209.52339614904486},null,null,null,null,null,null,"GF Temperature- Plant Design","F",{"$f":"'Summary A1'!M278","v":209.52339614904486}]
[{"$f":"'Input A1'!A392","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"},null,null,null,null,null,null,"Determine plant size or flow rate??",null,{"$f":"IF(J12=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"}]
[null,"Inputted # of Wells",null,null,null,null,null,null,null,null,"Inputted # of Wells"]
[null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!L279*1000","v":10000},null,null,null,null,null,null,"Inputted Power Sales","kW",{"$f":"'Summary A1'!M279*1000","v":10000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",null,null,null,null,null,null,null,"Total Flow Based on Inputted Well Count","lb/h"]
[null,"#Units (Modules)",null,{"$f":"'Summary A1'!L297","v":1},null,null,null,null,null,null,"#Units (Modules)",null,{"$f":"'Summary A1'!M297","v":1}]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"},null,null,null,null,null,null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"'Input A1'!T402","v":"Calculate"}]
[null,"Net Plant Output","kW",{"$f":"D42","v":13493.88109990739},null,null,null,null,null,null,"Net Plant Output","kW",{"$f":"M42","v":16110.773028665984}]
[null,"Output per Unit","kW",{"$f":"D18/D16","v":13493.88109990739},null,null,null,null,null,null,"Output per Unit","kW",{"$f":"M18/M16","v":16110.773028665984}]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Y429","v":2.6474727639486741},null,null,null,null,null,null,"Installation Multiplier (Construction Only)",null,{"$f":"'Input A1'!Z429","v":2.6474727639486741}]
[{"$f":"'Input A1'!A431","v":1},"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"},null,null,null,null,null,null,"Indirect Plant Cost","Fixed ",{"$f":"'Input A1'!T431","v":"Percent"}]
[null,null,"or Percent",null,null,null,null,null,null,null,null,"or Percent"]
[null,"Fixed Indirect Cost",null,null,null,null,null,null,null,null,"Fixed Indirect Cost"]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Y433","v":0.12},null,null,null,null,null,null,"Indirect Cost - % of Direct cost",null,{"$f":"'Input A1'!Z433","v":0.12}]
[null,"Permitting",null,{"$f":"'Input A1'!T390","v":0},null,null,null,null,null,null,"Permitting",null,{"$f":"'Input A1'!T390","v":0}]
[null,"Transmission",null,{"$f":"'Summary A1'!L286","v":0},null,null,null,null,null,null,"Transmission",null,{"$f":"'Summary A1'!M286","v":0}]
[null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!L$58+'Summary A1'!L$83+'Summary A1'!L$106+'Summary A1'!L$158+'Summary A1'!L$286+'Summary A1'!L$287","v":206656096.7215057},"cost exclusive of contingency",null,null,null,null,null,"Non-Power Plant Capital Cost",null,{"$f":"'Summary A1'!M$58+'Summary A1'!M$83+'Summary A1'!M$106+'Summary A1'!M$158+'Summary A1'!M$286+'Summary A1'!M$287","v":341761128.00924414},"cost exclusive of contingency"]
[]
[null,null,null,"Determine","Determine",null,null,null,null,null,null,null,"Determine","Determine"]
[null,null,null," Plant Size","Flow Rate",null,null,null,null,null,null,null," Plant Size","Flow Rate"]
[]
[null,"GF flow rate","lb/h",{"$f":"D15","v":0},{"$f":"D14*1000/E41","v":6814379.0098507684},null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M15","v":0},{"$f":"M14*1000/N41","v":11622719.189341608}]
[null,"pump work","w-h/lb",{"$f":"'Summary A1'!L291","v":0.51272186282223031},null,null,null,null,null,null,"pump work","w-h/lb",{"$f":"'Summary A1'!M291","v":0.52576104860812189}]
[]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,D32,E32)","v":6814379.0098507684},null,null,null,null,null,null,"GF Flow rate used","lb/h",{"$f":"IF(A12=1,M32,N32)","v":11622719.189341608}]
[null,"GF Pump work","kW",{"$f":"D33*D35/1000","v":3493.8810999073912},null,null,null,null,null,null,"GF Pump work","kW",{"$f":"M33*M35/1000","v":6110.7730286659844}]
[]
[null,null,"Use  Brine Effectiveness to Develop Costs",null,null,null,null,null,null,null,null,"Use  Brine Effectiveness to Develop Costs"]
[null,null,null,"Plant Output","Power Sales",null,null,null,null,null,null,null,"Plant Output","Power Sales"]
[null,"GF flow rate","lb/h",{"$f":"D35","v":6814379.0098507684},null,null,null,null,null,null,"GF flow rate","lb/h",{"$f":"M35","v":11622719.189341608}]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!L290","v":1.9802070123192195},{"$f":"D41-D33","v":1.4674851494969892},null,null,null,null,null,"Brine Effectiveness Used","w-h/lb",{"$f":"'Summary A1'!M290","v":1.3861449086234536},{"$f":"M41-M33","v":0.86038386001533174}]
[null,"Net Output","kW",{"$f":"D40*D41/1000","v":13493.88109990739},{"$f":"E41*D40/1000","v":10000},null,null,null,null,null,"Net Output","kW",{"$f":"M40*M41/1000","v":16110.773028665984},{"$f":"N41*M40/1000","v":10000}]
[null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E44","v":2381.9667717209386},{"$f":"D43*D42/E42","v":3214.1976401532593},null,null,null,null,null,"Equipment Cost","$/kW",{"$f":"'Binary B2 10-90s'!E93","v":1508.9223108490687},{"$f":"M43*M42/N42","v":2430.9904867979526}]
[null,"Direct Plant Cost","$/kW",{"$f":"D43*D20","v":6306.1921527619343},{"$f":"E43*D20","v":8509.5007102538548},null,null,null,null,null,"Direct Plant Cost","$/kW",{"$f":"M43*M20","v":3994.8307208874044},{"$f":"N43*M20","v":6435.9811032159087}]
[null,"Direct Plant Cost",null,{"$f":"D44*D42","v":85095007.102538556},{"$f":"E44*E42","v":85095007.102538541},null,null,null,null,null,"Direct Plant Cost",null,{"$f":"M44*M42","v":64359811.032159083},{"$f":"N44*N42","v":64359811.03215909}]
[null,"Indirect Cost",null,{"$f":"D45*D24+D25*0","v":10211400.852304626},{"$f":"E45*D24+D25*0","v":10211400.852304624},null,null,null,null,null,"Indirect Cost",null,{"$f":"M45*M24+M25*0","v":7723177.32385909},{"$f":"N45*M24+M25*0","v":7723177.3238590909}]
[null,"Plant Capital Cost",null,{"$f":"D45+D46","v":95306407.954843178},{"$f":"E45+D46","v":95306407.954843163},null,null,null,null,null,"Plant Capital Cost",null,{"$f":"M45+M46","v":72082988.356018171},{"$f":"N45+N46","v":72082988.356018186}]
[null,"Well Field Development Cost",null,{"$f":"D27","v":206656096.7215057},{"$f":"D27","v":206656096.7215057},null,null,null,null,null,"Well Field Development Cost",null,{"$f":"M27","v":341761128.00924414},{"$f":"M27","v":341761128.00924414}]
[null,"Total Project Cost",null,{"$f":"D47+D48+D26","v":301962504.67634887},{"$f":"E47+E48+D26","v":301962504.67634887},null,null,null,null,null,"Total Project Cost",null,{"$f":"M47+M48+M26","v":413844116.36526233},{"$f":"N47+N48+M26","v":413844116.36526233}]
[null,"Total Project Cost","$/kW",{"$f":"D49/D42","v":22377.735689283734},{"$f":"E49/E42","v":30196.250467634887},null,null,null,null,null,"Total Project Cost","$/kW",{"$f":"M49/M42","v":25687.415223894426},{"$f":"N49/N42","v":41384.411636526231}]
[]
[]
[null,null,"Worksheet calc's",null,null,null,null,null,null,null,null,"Worksheet calc's"]
[]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":95306407.954843178},null,null,null,null,null,null,"Power Plant Capital Cost",null,{"$f":"M47","v":72082988.356018171}]
[null,"Equipment Multiplier",null,{"$f":"D55/(D43*D42)","v":2.965169495622515},null,null,null,null,null,null,"Equipment Multiplier",null,{"$f":"M55/(M43*M42)","v":2.965169495622515}]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D55/D42","v":7062.9352110933651},"                  ",null,null,null,null,null,"Total installed Plant Cost - plant output","$/kW",{"$f":"M55/M42","v":4474.2104073938926},"                  "]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D55/E42","v":9530.640795484318},null,null,null,null,null,null,"Total Installed Plant Cost - sales","$/kW",{"$f":"M55/N42","v":7208.2988356018168}]
[null,"Total Project Cost",null,{"$f":"D49","v":301962504.67634887},null,null,null,null,null,null,"Total Project Cost",null,{"$f":"M49","v":413844116.36526233}]
[null,"Project Cost - plant output","$/kW",{"$f":"D50","v":22377.735689283734},null,null,null,null,null,null,"Project Cost - plant output","$/kW",{"$f":"M50","v":25687.415223894426}]
[null,"Project Cost - sales","$/kW",{"$f":"E50","v":30196.250467634887},null,null,null,null,null,null,"Project Cost - sales","$/kW",{"$f":"N50","v":41384.411636526231}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!J$52","v":6.0530940369216273},null,null,null,null,null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":6.0530940369216273}]
[null,"2nd law efficiency",null,{"$f":"D41/D62","v":0.32713964135377571},null,null,null,null,null,null,"2nd law efficiency",null,{"$f":"M41/M62","v":0.22899774894764299}]
[null,"Plant Escalation Factor (direct construct)",null,null,null,null,null,null,null,null,"Plant Escalation Factor (direct construct)"]
[]
[]
[null,null,"Worksheet calc's"]
[null,"Plant cost based on",null,0.1,0.9]
[null,"+/- power or +/- flow","P/F","P","P"]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D41","v":1.9802070123192195},{"$f":"M41","v":1.3861449086234536}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"E41","v":1.4674851494969892},{"$f":"N41","v":0.86038386001533174}]
[null,"GF flow rate","lb/h",{"$f":"D35","v":6814379.0098507684},{"$f":"M35","v":11622719.189341608}]
[null,"Plant size","kW",{"$f":"D70*D72/1000","v":13493.88109990739},{"$f":"E70*E72/1000","v":16110.773028665984}]
[null,"GF Pumping Power","kW",{"$f":"D33*D72/1000","v":3493.8810999073912},{"$f":"E72*M33/1000","v":6110.7730286659844}]
[null,"Power for Sale","kW",{"$f":"D73-D74","v":10000},{"$f":"E73-E74","v":10000}]
[null,"Equipment Cost",null,{"$f":"D43*D42","v":32141976.401532594},{"$f":"M43*M42","v":24309904.867979527}]
[null,"Indirect Plant Cost",null,{"$f":"D46","v":10211400.852304626},{"$f":"M46","v":7723177.32385909}]
[null,"Power Plant Capital Cost",null,{"$f":"D47","v":95306407.954843178},{"$f":"M47","v":72082988.356018171}]
[null,"Equipment Multiplier",null,{"$f":"D78/D76","v":2.965169495622515},{"$f":"E78/E76","v":2.965169495622515}]
[null,"Plant Cost","$/kW",{"$f":"D78/D73","v":7062.9352110933651},{"$f":"E78/E73","v":4474.2104073938926}]
[null,"User Cost  Change Multiplier",null,1,1]
[null,"Revised Plant Cost",null,{"$f":"D78*D81","v":95306407.954843178},{"$f":"E78*E81","v":72082988.356018171}]
[null,null,"$/kW",{"$f":"D82/D73","v":7062.9352110933651},{"$f":"E82/E73","v":4474.2104073938926}]
[null,"Project Cost","$/kW",{"$f":"D49/D75","v":30196.250467634887},{"$f":"E49/E75","v":30196.250467634887}]
[null,"available energy","w-h/lb",{"$f":"D62","v":6.0530940369216273},{"$f":"M62","v":6.0530940369216273}]
[null,"2nd law efficiency",null,{"$f":"D70/D85","v":0.32713964135377571},{"$f":"E70/E85","v":0.22899774894764299}]

{"sheet":"Binary B2 10-90s","index":53,"n_rows":126,"n_cols":45,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Binary Plant -Reference Cost and Equipment Cost"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,"Estimate Year",null,{"$f":"'Input A1'!T39","v":2011}]
[null,null,"Steel Cost Adjust",null,{"$f":"Tables!F37","v":2.2191060473269064}]
[null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"Tables!C37","v":1.2387181164159582}]
[null,null,"Labor Cost Adjust (Construction)",null,{"$f":"Tables!D37","v":1.3577777777777778}]
[null,null,"Process Equip Cost Adjust",null,{"$f":"Tables!L37","v":1.4620386784276018}]
[null,null,"Turbine-Generator Adjust",null,{"$f":"Tables!I37","v":1.3599033816425121}]
[null,null,"Heat Exchanger Adjust",null,{"$f":"Tables!J37","v":1.4642243846594163}]
[null,null,"Pump Adjust",null,{"$f":"Tables!K37","v":1.3245864232743867}]
[null,null,"HX Material Cost Adjust",null,{"$f":"'Input A1'!T414","v":1}]
[]
[null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,null,"GF Heat Exchangers",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G18*E$15*E$8+E$9*H18)*(1+I18)","v":1.7204404126702624},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,null,"Air-Cooled Condenser",null,{"$f":"E13","v":1.4642243846594163},{"$f":"(G19*E$8+E$9*H19)*(1+I19)","v":1.7008386938126978},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,null,"Turbine-Generator",null,{"$f":"E12","v":1.3599033816425121},{"$f":"(G20*E$8+E$9*H20)*(1+I20)","v":1.2821156419076356},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,null,"WF Pumps",null,{"$f":"E14","v":1.3245864232743867},{"$f":"(G21*E$8+E$9*H21)*(1+I21)","v":1.2672588513397713},0.04,0.85,0.11]
[]
[]
[null,null,null,null,null,0.1]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!L277","v":98.624108971691584}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!J52","v":6.0530940369216273},null,null,null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!J57","v":4.7508773609618826}]
[null,null,"Unit Plant Size","kW",{"$f":"'Summary A1'!L300","v":13493.88109990739},null,null,null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!L295","v":13493.88109990739},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"IPE Plant Size","kW",10000,null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,"Size Ratio",null,{"$f":"E28/E30","v":1.349388109990739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!L290","v":1.9802070123192195},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H36*(E$31^S64)*(E$30*F36)/E$28","v":130.54457825938397},{"$f":"G36*E18","v":132.24729713933144},{"$f":"AH44","v":90.319010204226743},{"$f":"'Input A1'!Y420","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H37*(E$31^S65)*(E$30*F37)/E$28","v":1761.1961616618435},{"$f":"G37*E19","v":1761.1961616618435},{"$f":"O49","v":1202.8184888284754},{"$f":"'Input A1'!Y418","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB32+AB33*X36+AB34*X36^2+AB35*X36^3","v":0.19456725282513299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C"]
[null,null,"WF Pumps","$/kW",{"$f":"H38*(E$31^S66)*(E$30*F38)/E$28","v":47.470771362293554},{"$f":"G38*E21","v":52.187366702424285},{"$f":"AP44","v":39.398989590589913},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD32+AD33*X36+AD34*X36^2+AD35*X36^3","v":0.93921413984155588},null,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C",null,null,null,null,null,"PCC1",{"$f":"AQ31+AQ32*AP37+AQ33*AP37^2","v":13.561842131769879}]
[null,null,"Turbine-Generator","$/kW",{"$f":"H39*(E$31^S67)*(E$30*F39)/E$28","v":442.75526043741769},{"$f":"G39*E20","v":442.75526043741769},{"$f":"Y54","v":325.57846859874053},{"$f":"'Input A1'!Y416","v":1},null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AH33+AH32*AH38^AH31","v":60.53428669737373},null,null,null,null,null,null,"PCC2",{"$f":"AS33*AP37^2+AS32*AP37+AS31","v":3.2600147231986747}]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Y419*(1-F41)+'Input A1'!T419*F41","v":130.54457825938397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC2",{"$f":"AJ34+AJ33*AH38+AJ32*AH38^2+AJ31*AH38^3","v":1.2231413856730171}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Y417*(1-F41)+'Input A1'!T417*F41","v":1761.1961616618435},0,null,null,null,null,null,null,null,"T,gf",{"$f":"E25","v":98.624108971691584},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571}]
[null,null,"WF Pumps","$/kW",{"$f":"E38*(1-F41)+'Input A1'!T421*F41","v":47.470771362293554},null,null,null,null,null,null,null,null,"ACC0",{"$f":"O33*O41^O32+O34","v":284.45643182337096},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X37*EXP(X38*Y41))*Y43","v":2645.5047187421278},"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"inputted be"]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Y415*(1-F41)+'Input A1'!T415*F41","v":442.75526043741769},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q32*O41^3+Q33*O41^2+Q34*O41+Q35)","v":19204.095151916856},null,null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571},null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571}]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E40:E43)","v":2381.9667717209386},{"$f":"SUM(F36:F39)","v":2388.386085941017},{"$f":"SUM(G36:G39)","v":1658.1149572220327},null,null,null,null,null,null,"ACC2",{"$f":"EXP(S32*O41^3+S33*O41^2+S34*O41+S35)","v":2.7209358730844051},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y43+Y42","v":12645.504718742128},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH39*EXP($AH40*AH43)","v":90.319010204226743},"per kW",null,null,null,null,null,"Pump Cost",{"$f":"$AP38*EXP($AP39*AP43)","v":39.398989590589913},"per kW"]
[null,null,"Est ACC size","sq ft",{"$f":"E31*G37*E30/0.89","v":18236729.969687339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,"Construction Costs","Est ACC plan area","sq ft",{"$f":"1.05*E45/(20*5*4*PI()/12)","v":182855.3403919946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y44/Y45","v":1.1305265494383021}]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E44*E28)/(F44*E30))/LN(E31)","v":0.99101842890893799},null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y46>1,7400*Y45^0.6,IF(Y44<5000,70000*Y44^0.34,7400*Y44^0.6))","v":1988039.2800569965}]
[null,null,"Escalation in Cost ",null,{"$f":"F44/G44","v":1.4404224963644641},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E34/E26","v":0.32713964135377571}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O43*(O48^O44)+O42","v":1202.8184888284754},"per kW",null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[]
[null,null,"Escalation in Equipment Cost ",null,{"$f":"F44/G44","v":1.4404224963644641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y46<1,Y47,Y47*Y46)/Y43","v":224.75311874306425},"per kW"]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y44)^0.67))/Y43","v":100.82534985567628},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y52+Y53","v":325.57846859874053},"per kW"]
[null,null,"other",null,{"$f":"E53-1-E54","v":0.48}]
[null,null,"Labor Cost Multiplier",null,0.27]
[null,null,"Labor Fringe & Benefits",null,0.45]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E53+E56*(1+E57)+E58","v":2.3414999999999999},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E54*E$8+E55*E$11)*(1/E52))+1","v":1.8261339288025618},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,null,"Corrected Labor",null,{"$f":"E56*E$10/E52*(1+E57)","v":0.36903755762052404}]
[null,null,"Corrected \"other\"",null,{"$f":"E58*E$11/E52","v":0.25375170863369872}]
[null,null,"Multiplier- input year",null,{"$f":"E60+E61+E62","v":2.4489231950567847},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E29/1000)^- 0.01226","v":0.99644738112943643},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O64*E$25^3+P64*E$25^2+Q64*E$25+R64)","v":0.95675349508451257}]
[null,null,"Direct Installation Multiplier",null,{"$f":"E63*E64","v":2.4402231043014653},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O66*E$25^3+P66*E$25^2+Q66*E$25+R66)","v":0.68387827400692258}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05},null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E28<E30,(O67*E$25^3+P67*E$25^2+Q67*E$25+R67),1)","v":1}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E66+E67)*(E60+E62)*E64+E65","v":2.6474727639486741}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Y429","v":2.6474727639486741}]
[null,null,"Escalation Factor",null,{"$f":"E52*E63/E59","v":1.5065061123333476}]
[]
[]
[null,null,null,null,null,0.9]
[null,null,"T,gf plant design","C",{"$f":"'Summary A1'!M277","v":98.624108971691584}]
[null,null,"available energy","w-h/lb",{"$f":"Geofluid!K52","v":6.0530940369216273}]
[null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!K57","v":4.1003156972014443}]
[null,"Cost based on improved performance","Unit Plant Size","kW",{"$f":"'Summary A1'!M300","v":16110.773028665984}]
[null,null,"Total Plant Size","kW",{"$f":"'Summary A1'!M295","v":16110.773028665984}]
[null,null,"IPE Plant Size","kW",10000]
[null,null,"Size Ratio",null,{"$f":"E77/E79","v":1.6110773028665983}]
[]
[]
[null,null,"be","w-h/lb",{"$f":"'Summary A1'!M290","v":1.3861449086234536},"Ref Plant Equip","Ref Plant Equip",null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"H85*(E$80^S123)*(E$79*F85)/E$77","v":114.89375491575581},{"$f":"G85*E18","v":117.28797350623965},{"$f":"AH102","v":80.102458841047948},{"$f":"'Input A1'!Z420","v":1},null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,null,"Turbine Cost ($) = $70,000*(Size-kW)^0.34 (<5MW); = $7,400*(Size-kW)^0.6 (>5MW)"]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"H86*(E$80^S124)*(E$79*F86)/E$77","v":926.00696362042549},{"$f":"G86*E19","v":926.00696362042561},{"$f":"O106","v":632.42148766414516},{"$f":"'Input A1'!Z418","v":1},null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,null,"WF Pumps","$/kW",{"$f":"H87*(E$80^S125)*(E$79*F87)/E$77","v":32.594286330051283},{"$f":"G87*E21","v":37.897927764539439},{"$f":"AP101","v":28.61114012542534},{"$f":"'Input A1'!T422","v":1},null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,null,"Parasitics (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,"Turbine-Generator","$/kW",{"$f":"H88*(E$80^S126)*(E$79*F88)/E$77","v":435.42730598283612},{"$f":"G88*E20","v":435.42730598283617},{"$f":"Y112","v":320.18988397316906},{"$f":"'Input A1'!Z416","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,"GF Heat Exchangers","$/kW",{"$f":"'Input A1'!Z419*(1-F90)+E40*F90","v":114.89375491575581},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"'Input A1'!Z417*(1-F90)+E41*F90","v":926.00696362042549},0,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,null,"WF Pumps","$/kW",{"$f":"'Input A1'!Z421*(1-F90)+E42*F90","v":32.594286330051283},null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,null,"Turbine-Generator","$/kW",{"$f":"'Input A1'!Z415*(1-F90)+E43*F90","v":435.42730598283612},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,null,"Plant equipment cost","$/kW",{"$f":"SUM(E89:E92)","v":1508.9223108490687},{"$f":"SUM(F85:F88)","v":1516.6201708740409},{"$f":"SUM(G85:G88)","v":1061.3249706037875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":98.624108971691584},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,"Construction Costs","Est ACC size","sq ft",{"$f":"E80*G86*E79/0.89","v":11448088.815964414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AB89+AB90*X93+AB91*X93^2+AB92*X93^3","v":0.19456725282513299},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,null,"Est ACC plan area","sq ft",{"$f":"1.05*E94/(20*5*4*PI()/12)","v":114787.25521299412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AD89+AD90*X93+AD91*X93^2+AD92*X93^3","v":0.93921413984155588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":98.624108971691584},"C"]
[null,null,"Overall Scaling Factor",null,{"$f":"LN((E93*E77)/(F93*E79))/LN(E80)","v":0.98932992300536349},null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":98.624108971691584},"C",null,null,null,null,null,"PCC1",{"$f":"AQ89+AQ90*AP95+AQ91*AP95^2","v":13.561842131769879}]
[null,null,"Escalation in Cost ",null,{"$f":"F93/G93","v":1.428987551297541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,"HXC1",{"$f":"AH91+AH90*AH96^AH89","v":60.53428669737373},null,null,null,null,null,null,"PCC2",{"$f":"AS91*AP95^2+AS90*AP95+AS89","v":3.2600147231986747}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"E74","v":98.624108971691584},"C",null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.22899774894764299},null,null,null,null,null,null,null,"HXC2",{"$f":"AJ92+AJ91*AH96+AJ90*AH96^2+AJ89*AH96^3","v":1.2231413856730171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC0",{"$f":"O90*O98^O89+O91","v":284.45643182337096},null,null,null,null,null,null,null,null,"Plant Parasitics",{"$f":"(X94*EXP(X95*Y98))*Y100","v":2412.5532197510433},"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inputted be"]
[null,null,"Escalation in Cost ",null,{"$f":"E97","v":1.428987551297541},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(Q89*O98^3+Q90*O98^2+Q91*O98+Q92)","v":19204.095151916856},null,null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.22899774894764299}]
[null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(S89*O98^3+S90*O98^2+S91*O98+S92)","v":2.7209358730844051},null,null,null,null,null,null,null,null,"TG-size",{"$f":"Y100+Y99","v":12412.553219751044},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.22899774894764299},null,null,null,null,null,null,"Pump Cost",{"$f":"$AP96*EXP($AP97*AP100)","v":28.61114012542534},"per kW"]
[null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AH97*EXP($AH98*AH101)","v":80.102458841047948},"per kW"]
[null,null,"other",null,{"$f":"E101-1-E102","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"Y101/Y102","v":1.1097003459613826}]
[null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,"inputted be",null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(Y103>1,7400*Y102^0.6,IF(Y101<5000,70000*Y101^0.34,7400*Y101^0.6))","v":1988039.2800569965}]
[null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"E83/E75","v":0.22899774894764299}]
[null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"O100*(O105^O101)+O99","v":632.42148766414516},"per kW"]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"E101+E104*(1+E105)+E106","v":2.3414999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,null,"Corrected Total Material Multiplier",null,{"$f":"((E102*E$8+E103*E$11)*(1/E97))+1","v":1.8327447604261129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,null,"Corrected Labor",null,{"$f":"E104*E$10/E100*(1+E105)","v":0.37199064436728435}]
[null,null,"Corrected \"other\"",null,{"$f":"E106*E$11/E100","v":0.25578226295604362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(Y103<1,Y104,Y104*Y103)/Y100","v":220.61278768640668},"per kW"]
[null,null,"Multiplier- input year",null,{"$f":"E108+E109+E110","v":2.4605176677494409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(Y101)^0.67))/Y100","v":99.577096286762398},"per kW"]
[null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(E78/1000)^- 0.01226","v":0.99428434478334171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"Y110+Y111","v":320.18988397316906},"per kW"]
[null,null,"Direct Installation Multiplier",null,{"$f":"E111*E112","v":2.4464541971060889}]
[null,null,"Sale Tax",null,{"$f":"'Input A1'!T424","v":0.05}]
[null,null,"Freight",null,{"$f":"'Input A1'!T425","v":0.05}]
[null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(E114+E115)*(E108+E110)*E112+E113","v":2.654113169406672}]
[null,null,"Installation Multiplier Used",null,{"$f":"'Input A1'!Z429","v":2.6474727639486741}]
[null,null,"Escalation Factor",null,{"$f":"E100*E111/E107","v":1.5016225141839035}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(O123*E$74^3+P123*E$74^2+Q123*E$74+R123)","v":0.95675349508451257}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(O125*E$74^3+P125*E$74^2+Q125*E$74+R125)","v":0.68387827400692258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(E77<E79,(O126*E$25^3+P126*E$25^2+Q126*E$25+R126),1)","v":1}]

{"sheet":"LCOE Binary 10-90s","index":54,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5],[63,5,64,9],[65,5,66,9]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,0.1,"Change",0.9]
[]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"D15","v":70.572710308553269},{"$f":"(F8-D8)/D8","v":0.42746839355403365},{"$f":"D16","v":100.74031341290473}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  10%",null,{"$f":"J32","v":70.572710308553269}]
[null,"b. Binary System:  90%",null,{"$f":"J48","v":100.74031341290473}]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":683.89580812802444},{"$f":"C23*$D$60","v":73.860747277826633},0,{"$f":"100*D23/($D$66*8760)","v":1.0390874843795754},{"$f":"(E23*1000/$P$60)*100","v":0},{"$f":"F23+G23","v":1.0390874843795754},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2581.308462495263},{"$f":"C24*$D$60","v":278.78131394948838},0,3.9219502222768514,{"$f":"(E24*1000/$P$60)*100","v":0},{"$f":"F24+G24","v":3.9219502222768514},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.8389580812802446},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.8389580812802446},{"$f":"1000*Q24/$D$138","v":683.89580812802444},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":3.9002995222306942},{"$f":"E85/1000000*E86","v":3},{"$f":"SUM(S24:T24)","v":6.9002995222306946},{"$f":"U24*1000/E$138","v":690.02995222306947}]
[null," - Field-Well",{"$f":"R26","v":13888.087262464061},{"$f":"C25*$D$60","v":1499.9134243461185},{"$f":"P$53","v":2219.0938449455166},21.101076340705323,{"$f":"(E25*1000/P$60)*100","v":3.1218647602809435},24.222941100986265,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"(D91+D93)/1000000","v":5.5149087916644106},{"$f":"D94/1000000","v":20.298175833288219},{"$f":"SUM(O25:P25)","v":25.81308462495263},{"$f":"1000*Q25/$D$138","v":2581.308462495263},{"$f":"(E91+E93)/1000000","v":5.5149087916644106},{"$f":"E94/1000000","v":20.298175833288219},{"$f":"SUM(S25:T25)","v":25.81308462495263},{"$f":"U25*1000/E$138","v":2581.308462495263}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,0,{"$f":"(E26*1000/P$60)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"(D105)/1000000","v":7.1798236282367274},{"$f":"(D109+D111)/1000000","v":131.70104899640387},{"$f":"SUM(O26:P26)","v":138.8808726246406},{"$f":"1000*Q26/$D$138","v":13888.087262464061},{"$f":"(E105)/1000000","v":12.663848350541571},{"$f":"(E109+E111)/1000000","v":234.18000819636185},{"$f":"SUM(S26:T26)","v":246.84385654690342},{"$f":"U26*1000/E$138","v":24684.385654690344}]
[null," - Field-Other",{"$f":"R27","v":3644.3181390632208},{"$f":"C27*$D$60","v":393.58635901882786},{"$f":"P54","v":4000.9833728673552},5.5370501213675816,{"$f":"(E27*1000/P$60)*100","v":5.6286619093079668},11.165712030675548,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":36.443181390632205},null,{"$f":"SUM(O27:P27)","v":36.443181390632205},{"$f":"1000*Q27/$D$138","v":3644.3181390632208},{"$f":"SUM(S28:S31)","v":63.523887315157467},null,{"$f":"SUM(S27:T27)","v":63.523887315157467},{"$f":"U27*1000/E$138","v":6352.3887315157463}]
[null," - Plant",{"$f":"R$32","v":9530.640795484318},{"$f":"C28*$D$60","v":1029.3092059123064},{"$f":"P$56","v":2353.8149636049197},14.480523861978837,{"$f":"(E28*1000/P$60)*100","v":3.3113930732751804},17.791916935254015,null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":6.4394875022403433},null,null,null,{"$f":"E106/1000000","v":10.983297943014376}]
[null,"- Permitting",{"$f":"R35","v":168},{"$f":"C29*$D$60","v":18.143999999999998},null,0.25525335190106913,{"$f":"(E29*1000/$Q$60)*100","v":0},0.25525335190106913,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":3.1646294445585452},null,null,null,{"$f":"E101*E122/1000000","v":5.3976450853783042}]
[null," - Contingency",{"$f":"R$36","v":4574.4375701452336},{"$f":"C30*$D$60","v":494.03925757568521},0,6.950241207391386,{"$f":"(E30*1000/P$60)*100","v":0},{"$f":"F30+G30","v":6.950241207391386},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":1.2913066215318225},null,null,null,{"$f":"E123/1000000","v":1.7160157860768952}]
[null," - Taxes & Insurance",null,null,{"$f":"P57","v":2292.811107187073},null,{"$f":"(E31*1000/P$60)*100","v":3.2255716511546622},{"$f":"F31+G31","v":3.2255716511546622},null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":25.547757822301495},null,null,null,{"$f":"E117/1000000","v":45.426928500687893}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":35070.688037780114},{"$f":"SUM(D23:D30)","v":3787.6343080802526},{"$f":"SUM(E23:E30)","v":8573.892181417792},{"$f":"SUM(F23:F30)","v":53.285182590000623},{"$f":"SUM(G23:G31)","v":15.287491394018755},{"$f":"SUM(H23:H31)","v":68.572673984019374},{"$f":"H32*I21","v":2.0000363245338986},{"$f":"H32+I32","v":70.572710308553269},null,null,null,"d. Plant",{"$f":"O33+O34","v":95.306407954843181},null,{"$f":"O32","v":95.306407954843181},{"$f":"1000*Q32/$D$138","v":9530.640795484318},{"$f":"S33+S34","v":72.082988356018177},null,{"$f":"S32","v":72.082988356018177},{"$f":"U32*1000/E$138","v":7208.2988356018177}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":95.306407954843181},null,null,null,{"$f":"E139*E142/1000","v":72.082988356018177}]
[null,"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"CapitalCost","AnnualCost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.68},null,{"$f":"O35","v":1.68},{"$f":"1000*Q35/$D$138","v":168},{"$f":"(E83+E92+E107+E141)/1000000","v":1.68},null,{"$f":"S35","v":1.68},{"$f":"U35*1000/E$138","v":168}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":45.744375701452334},{"$f":"1000*Q36/$D$138","v":4574.4375701452336},null,null,{"$f":"SUM(U24:U35)*E61","v":62.52661745478936},{"$f":"U36*1000/E$138","v":6252.6617454789357}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P36)","v":154.99922482969208},{"$f":"SUM(Q24:Q36)","v":350.70688037780121},{"$f":"Q37*1000/D$138","v":35070.688037780121},null,{"$f":"SUM(T24:T36)","v":257.47818402965009},{"$f":"SUM(U24:U36)","v":479.37073382005178},{"$f":"U37*1000/E$138","v":47937.073382005176}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":690.02995222306947},{"$f":"C39*$E$60","v":74.523234840091504},0,{"$f":"100*D39/($E$66*8760)","v":1.0843144218315255},{"$f":"(E39*1000/$Q$60)*100","v":0},{"$f":"F39+G39","v":1.0843144218315255},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":95306407.954843178},null,null,null,{"$f":"E142*E139*1000","v":72082988.356018171}]
[null," - Confirmation",{"$f":"V25","v":2581.308462495263},{"$f":"C40*$E$60","v":278.78131394948838},0,4.0562731864928443,0,{"$f":"F40+G40","v":4.0562731864928443},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":24684.385654690344},{"$f":"C41*$E$60","v":2665.9136507065573},{"$f":"Q53","v":3756.2782329448855},38.789092086801617,5.4653916582306223,44.254483745032239,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":20800467.699962102},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":20800467.699962102}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,0,0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":87454493.269715458},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":159189764.70968604}]
[null," - Field-Other",{"$f":"V27","v":6352.3887315157463},{"$f":"C43*$E$60","v":686.05798300370054},{"$f":"Q54","v":6756.0691004623695},9.9821561259356439,9.8300928243934163,19.81224895032906,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*(D110)*(1+'Input A1'!T237)","v":50831608.176508605},null,null,null,{"$f":"E104*(E110)*(1+'Input A1'!T237)","v":86699243.896493897}]
[null," - Plant",{"$f":"V32","v":7208.2988356018177},{"$f":"C44*$E$60","v":778.49627424499636},{"$f":"Q56","v":2007.0495326821626},11.327134944118637,2.9202607190726995,14.247395663191336,null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":4678732.8693948863},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":7469343.9150279593}]
[null,"- Permitting",{"$f":"V35","v":168},{"$f":"C45*$E$60","v":18.143999999999998},null,0.26399552987637109,0,0.26399552987637109,null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":6761461.8773523606},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":11532462.840165095}]
[null," - Contingency",{"$f":"V36","v":6252.6617454789357},{"$f":"C46*$E$60","v":675.28746851172502},null,9.8254449442584946,0,{"$f":"F46+G46","v":9.8254449442584946},null,null,null,null,null,"total withcontingency",{"$f":"SUM(O39:O45)*(1+D61)","v":305708147.62494308},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":411440412.12995625}]
[null," - Taxes & Insurance",null,null,{"$f":"Q57","v":3085.8030909746717},null,{"$f":"(E47*1000/P$60)*100","v":4.3411683326607404},{"$f":"F47+G47","v":4.3411683326607404}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":47937.073382005176},{"$f":"SUM(D39:D46)","v":5177.2039252565592},{"$f":"SUM(E39:E46)","v":12519.396866089417},{"$f":"SUM(F39:F47)","v":75.32841123931513},{"$f":"SUM(G39:G47)","v":22.556913534357477},{"$f":"SUM(H39:H47)","v":97.885324773672608},{"$f":"H48*I37","v":2.854988639232118},{"$f":"H48+I48","v":100.74031341290473}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H78/1000,(D131/100)*P60/1000)","v":2219.0938449455166},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q78/1000,(E131/100)*Q60/1000)","v":3756.2782329448855}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!H79+'O&M Costs B1 10-90s'!H80)/1000,0)","v":4000.9833728673552},{"$f":"IF(A126=0,('O&M Costs B1 10-90s'!Q79+'O&M Costs B1 10-90s'!Q80)/1000,0)","v":6756.0691004623695}]
[]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H38/1000,(D130/100)*P60/1000)","v":2353.8149636049197},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q38/1000,(E130/100)*Q60/1000)","v":2007.0495326821626}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!H86/1000,0)","v":2292.811107187073},{"$f":"IF(A126=0,'O&M Costs B1 10-90s'!Q86/1000,0)","v":3085.8030909746717}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P53:P57)","v":10866.703288604866},{"$f":"SUM(Q53:Q57)","v":15605.199957064089}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108},null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":71082318.272679284},{"$f":"E138*1000*365*24*E66","v":68728436.456847653}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"D62","v":2.9166666666666671E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,0.1,0.9]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!M193","v":9.2500445484595517E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":96822.110812397339},{"$f":"(E101)*E108/1000","v":165141.41694570263}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.85414946254120738},{"$f":"'Summary A1'!M189","v":0.82586441308396619},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.81144198941414702},{"$f":"E59*E65","v":0.78457119242976781},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":0},{"$f":"E100*E108/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":48411.05540619867},{"$f":"E104*E110/1000","v":82570.708472851315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":3164.6294445585449},{"$f":"E101*E122/1000","v":5397.6450853783044}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":6439.487502240343},{"$f":"E106/1000","v":10983.297943014375}]
[null,null,null,0.1,0.9,null,null,null,null,null,null,null,null,"g. Stimulation - Production & Injection",null,null,{"$f":"(D104)*D116/1000","v":26831.197926001427},{"$f":"(E104)*E116/1000","v":45763.74142922656}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":181668.48109139633},{"$f":"SUM(R64:R70)","v":309856.80987617315}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":100},{"$f":"'Summary A1'!M50","v":100},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":212},{"$f":"E73*1.8+32","v":212},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":2000},{"$f":"'Summary A1'!M52","v":2000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":750000},{"$f":"'Summary A1'!M77","v":750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":680000},{"$f":"'Summary A1'!M78","v":680000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":88958.081280244631},{"$f":"'Summary A1'!M79","v":150299.52223069407}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":3000000},{"$f":"'Summary A1'!M76","v":3000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)","v":4518958.0812802445},{"$f":"SUM(E82:E85)*E86","v":4580299.5222306941}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":1},{"$f":"'Summary A1'!L91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":5412846.8888768582},{"$f":"'Summary A1'!M92","v":5412846.8888768582}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":1764908.7916644108},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":1764908.7916644108}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost",null,{"$f":"'Summary A1'!L101","v":3750000},{"$f":"'Summary A1'!M101","v":3750000}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":20298175.833288219},{"$f":"'Summary A1'!M100","v":20298175.833288219}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Spare Prods","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0},{"$f":"'Summary A1'!M117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":21.46495834080114},{"$f":"'Summary A1'!M112","v":36.610993143381251}]
[null,"Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":18.46495834080114},{"$f":"'Summary A1'!M118","v":33.610993143381251}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":10.73247917040057},{"$f":"'Summary A1'!M114","v":18.305496571690625}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":7179823.6282367278},{"$f":"'Summary A1'!M127","v":12663848.350541571}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":6439487.502240343},{"$f":"'Summary A1'!M123","v":10983297.943014376}]
[null,"Permitting Costs WF Development",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":4510705.740730715},{"$f":"'Summary A1'!M109","v":4510705.740730715}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":83289993.590205193},{"$f":"'Summary A1'!M129","v":151609299.7235105}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":4510705.740730715},{"$f":"'Summary A1'!M110","v":4510705.740730715}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":48411055.406198673},{"$f":"'Summary A1'!M130","v":82570708.472851321}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":2500000},{"$f":"'Summary A1'!M154","v":2500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":25547757.822301496},{"$f":"'Summary A1'!M158","v":45426928.50068789}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,0.1,0.9]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":147432.35902504114},{"$f":"'Summary A1'!M218","v":147432.35902504114}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":1291306.6215318225},{"$f":"'Summary A1'!M231","v":1716015.7860768952}]
[]
[null,"F1.O&M Parameters"]
[{"$f":"'Input A1'!A328","v":0},null,null,0.1,0.9]
[]
[null,"O&M Costs Inputted or Calculated",null,{"$f":"IF(A126=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A126=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A126=1,'Summary A1'!M269,0)","v":0}]
[]
[null,"G1.Power Plant Parameters"]
[null,null,null,0.1,0.9]
[{"$f":"'Input A1'!A396","v":1}]
[null,"Conversion System ",null,"Binary","Binary"]
[null,"Improvement used for",null,null,{"$f":"IF(A135=1,\"more power\",\"lessflow\")","v":"more power"}]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L296/1000","v":10},{"$f":"'Summary A1'!M296/1000","v":10}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L295/1000","v":13.493881099907391},{"$f":"'Summary A1'!M295/1000","v":16.110773028665985}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L303","v":7062.9352110933651},{"$f":"'Summary A1'!M303","v":4474.2104073938926}]

{"sheet":"O&M Cost F1 10-90s","index":55,"n_rows":94,"n_cols":21,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"O&M Worksheet for Flash Conversion System"]
[null,"This Sheet Last Modified:","2010-09-17"]
[null,"User input required in cells:","No user input on this sheet"]
[]
[null,null,null,"P10% FLASH CASE",null,null,null,null,null,null,null,null,"P90% FLASH CASE"]
[null,"Plant size",{"$f":"'Summary A1'!L312/1000","v":6.0858494014413109},"MW",null,null,null,null,null,null,"Plant size",{"$f":"'Summary A1'!M312/1000","v":6.0258667455034551},"MW"]
[null,"# units",{"$f":"'Input A1'!T395","v":1},null,null,null,null,null,null,null,"# units",{"$f":"'Input A1'!T395","v":1}]
[null,"Multiplier for Staff",{"$f":"'Input A1'!Y355","v":1},null,null,null,null,null,null,null,"Multiplier for Staff",{"$f":"'Input A1'!Z355","v":1}]
[null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"'Input A1'!T336","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"'Input A1'!Y353","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z353","v":1.8},"labor multiplier"]
[null,null,{"$f":"'Input A1'!Y40","v":0.95},"Utilization factor",null,null,null,null,null,null,null,{"$f":"'Input A1'!Z40","v":0.95},"Utilization factor"]
[]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs","rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C8^0.525+0.1*(C9-1)^0.625)*C10","v":0.64522121601365112},{"$f":"365*24","v":8760},{"$f":"D16*C16","v":5652.137852279584},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"C$12","v":1.8},{"$f":"E16*F16*G16","v":238776.55967771448},null,null,"Operators",{"$f":"(0.25*L8^0.525+0.1*(L9-1)^0.625)*L10*C10","v":0.64187470086195009},{"$f":"365*24","v":8760},{"$f":"M16*L16","v":5622.8223795506829},{"$f":"'Input A1'!D338","v":23.469640644361832},{"$f":"L$12","v":1.8},{"$f":"N16*O16*P16","v":237538.11717923402}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.420486573649347},{"$f":"52*40-80","v":2000},{"$f":"D18*C18","v":840.97314729869402},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"C$12","v":1.8},{"$f":"E18*F18*G18","v":42632.649126701966},null,null,"mechanic",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.41778807783613642},{"$f":"52*40-80","v":2000},{"$f":"M18*L18","v":835.57615567227288},{"$f":"'Input A1'!D340","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N18*O18*P18","v":42359.051745991266}]
[null,"electrician",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.420486573649347},2000,840.97314729869402,{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"C$12","v":1.8},42632.649126701966,null,null,"electrician",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.41778807783613642},2000,{"$f":"M19*L19","v":835.57615567227288},{"$f":"'Input A1'!D342","v":28.1635687732342},{"$f":"L$12","v":1.8},{"$f":"N19*O19*P19","v":42359.051745991266}]
[null,"general maintenance",{"$f":"(0.13*C$8^0.65+0.05*(C$9-1)^0.625)*C$10","v":0.420486573649347},2000,840.97314729869402,{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"C$12","v":1.8},31086.306654886856,null,null,"general maintenance",{"$f":"(0.13*L$8^0.65+0.05*(L$9-1)^0.625)*L$10*C$10","v":0.41778807783613642},2000,{"$f":"M20*L20","v":835.57615567227288},{"$f":"'Input A1'!D344","v":20.535935563816604},{"$f":"L$12","v":1.8},{"$f":"N20*O20*P20","v":30886.808564785297}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$8^0.65*C$10","v":0.24258840787462324},2000,485.17681574924649,{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"C$12","v":1.8},40992.931852598042,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.24103158336700176},2000,{"$f":"M22*L22","v":482.06316673400352},{"$f":"'Input A1'!D346","v":46.939281288723663},{"$f":"L$12","v":1.8},{"$f":"N22*O22*P22","v":40729.85744806852}]
[null,"operations manager",{"$f":"0.075*C$8^0.65*C$10","v":0.24258840787462324},2000,485.17681574924649,{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"C$12","v":1.8},30744.698889448529,null,null,"operations manager",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.24103158336700176},2000,{"$f":"M23*L23","v":482.06316673400352},{"$f":"'Input A1'!D348","v":35.204460966542747},{"$f":"L$12","v":1.8},{"$f":"N23*O23*P23","v":30547.39308605139}]
[null,"clerical",{"$f":"0.075*C$8^0.65*C$10","v":0.24258840787462324},2000,485.17681574924649,{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"C$12","v":1.8},12297.879555779413,null,null,"clerical",{"$f":"0.075*L$8^0.65*L$10*C$10","v":0.24103158336700176},2000,{"$f":"M24*L24","v":482.06316673400352},{"$f":"'Input A1'!D350","v":14.0817843866171},{"$f":"L$12","v":1.8},{"$f":"N24*O24*P24","v":12218.957234420555}]
[null,null,null,{"$f":"SUM(D16:D24)","v":20760},{"$f":"SUM(E16:E24)","v":9630.5877414234055},null,null,{"$f":"SUM(H16:H24)","v":439163.67488383129},null,null,null,null,{"$f":"SUM(M16:M24)","v":20760},{"$f":"SUM(N16:N24)","v":9575.7403467695131},null,null,{"$f":"SUM(Q16:Q24)","v":436639.23700454232}]
[null,null,null,"number of staff",{"$f":"E25/2000","v":4.8152938707117023},null,"Labor PPI",1,null,null,null,null,"number of staff",{"$f":"N25/2000","v":4.7878701733847562},null,"Labor PPI",1,null,null,{"$f":"E26-'O&M Costs B1'!E26","v":-3.1409308067638957},{"$f":"N26-'O&M Costs B1'!N26","v":-5.0333649878995237}]
[null,null,null,null,null,null,null,{"$f":"H25*H26","v":439163.67488383129},"total labor",null,null,null,null,null,null,null,{"$f":"Q25*Q26","v":436639.23700454232},"total labor",null,{"$f":"H27-'O&M Costs B1'!H27","v":-289810.39555549668},{"$f":"Q27-'O&M Costs B1'!Q27","v":-467814.81658966647}]
[null,null,null,null,null,null,null,{"$f":"H16*C11*H26","v":59694.13991942862},"field",null,null,null,null,null,null,null,{"$f":"Q16*L11*Q26","v":59384.529294808504},"field",null,{"$f":"H28-'O&M Costs B1'!H28","v":-30980.310102157047},{"$f":"Q28-'O&M Costs B1'!Q28","v":-46269.483879572705}]
[null,null,null,null,null,null,null,{"$f":"H27-H28","v":379469.53496440267},"plant",null,null,null,null,null,null,null,{"$f":"Q27-Q28","v":377254.7077097338},"plant",null,{"$f":"H29-'O&M Costs B1'!H29","v":-258830.08545333962},{"$f":"Q29-'O&M Costs B1'!Q29","v":-421545.33271009376}]
[null,null,null,null,null,"power",null,{"$f":"'Summary A1'!L313/1000","v":10},"MW,net sales",null,null,null,null,null,null,"power",{"$f":"'Summary A1'!M313/1000","v":10},"MW,net sales",null,{"$f":"H30-'O&M Costs B1'!H30","v":0},{"$f":"Q30-'O&M Costs B1'!Q30","v":-15}]
[null,null,null,null,null,"labor cost",null,{"$f":"H27/H30","v":43916.367488383126},"per MW",null,null,null,null,null,null,"labor cost",{"$f":"Q27/Q30","v":43663.92370045423},"per MW",null,{"$f":"H31-'O&M Costs B1'!H31","v":-28981.039555549665},{"$f":"Q31-'O&M Costs B1'!Q31","v":7485.7615566858804}]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Y362","v":1.7999999999999999E-2},null,null,null,null,null,"% of capital costs",null,null,{"$f":"'Input A1'!Z362","v":1.7999999999999999E-2},null,null,{"$f":"H34-'O&M Costs B1'!H34","v":0},{"$f":"Q34-'O&M Costs B1'!Q34","v":3.0000000000000009E-3}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!L320","v":{"$error":"#NUM!"}},null,null,null,null,null,"Capital costs ",null,null,{"$f":"'Summary A1'!M320","v":{"$error":"#NUM!"}},null,null,{"$f":"H35-'O&M Costs B1'!H35","v":{"$error":"#NUM!"}},{"$f":"Q35-'O&M Costs B1'!Q35","v":{"$error":"#NUM!"}}]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H34*H35+H37","v":{"$error":"#NUM!"}},null,null,null,null,null,"non labor O&M",null,null,{"$f":"Q34*Q35+Q37","v":{"$error":"#NUM!"}},null,null,{"$f":"H36-'O&M Costs B1'!H36","v":{"$error":"#NUM!"}},{"$f":"Q36-'O&M Costs B1'!Q36","v":{"$error":"#NUM!"}}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H38*H39*H40/1000000*60*24*365*C13","v":0},null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"Q38*Q39*Q40/1000000*60*24*365*L13","v":0}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P10%'!J39","v":8623.5236891233308},"gpm",null,null,null,null,null,"CW flow rate",null,{"$f":"'Flash Plant F1-P90%'!J39","v":14708.426713046985},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T363","v":10},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T364","v":0},"$ per gallon"]
[null,null,null,null,"labor cost",null,null,{"$f":"H29","v":379469.53496440267},null,null,null,null,null,"labor cost",null,null,{"$f":"Q29","v":377254.7077097338},null,null,{"$f":"H41-'O&M Costs B1'!H37","v":-258830.08545333962},{"$f":"Q41-'O&M Costs B1'!Q37","v":-421545.33271009376}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H36+H41","v":{"$error":"#NUM!"}},null,null,null,null,null,"total plant O&M",null,null,{"$f":"Q36+Q41","v":{"$error":"#NUM!"}},null,null,{"$f":"H42-'O&M Costs B1'!H38","v":{"$error":"#NUM!"}},{"$f":"Q42-'O&M Costs B1'!Q38","v":{"$error":"#NUM!"}}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!L112","v":21.46495834080114},null,null,null,null,null,"# of production wells",null,null,{"$f":"'Summary A1'!M112","v":36.610993143381251},null,null,{"$f":"H46-'O&M Costs B1'!H42","v":0},{"$f":"Q46-'O&M Costs B1'!Q42","v":13.882385356489717}]
[null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Y358","v":1.4999999999999999E-2},null,null,null,null,null,"% of well field development costs",null,null,{"$f":"'Input A1'!Z358","v":1.4999999999999999E-2},null,null,{"$f":"H47-'O&M Costs B1'!H43","v":0},{"$f":"Q47-'O&M Costs B1'!Q43","v":5.000000000000001E-3}]
[null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!L$96*'Summary A1'!L$92+'Summary A1'!L$118*'Summary A1'!L$109+'Summary A1'!L$114*'Summary A1'!L$110)/1000000","v":147.93958966303444},null,null,null,null,null,"well field development costs ($M)",null,null,{"$f":"('Summary A1'!M$96*'Summary A1'!M$92+'Summary A1'!M$118*'Summary A1'!M$109+'Summary A1'!M$114*'Summary A1'!M$110)/1000000","v":250.4185488629924},null,null,{"$f":"H48-'O&M Costs B1'!H44","v":0},{"$f":"Q48-'O&M Costs B1'!Q44","v":172.62486149748491}]
[null,null,null,null,"well O&M",null,null,{"$f":"H47*H48*1000000","v":2219093.8449455164},null,null,null,null,null,"well O&M",null,null,{"$f":"Q47*Q48*1000000","v":3756278.2329448857},null,null,{"$f":"H49-'O&M Costs B1'!H45","v":0},{"$f":"Q49-'O&M Costs B1'!Q45","v":2978341.359289811}]
[null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!L$123+'Summary A1'!L$125+'Summary A1'!L$127+'Summary A1'!L$101+'Summary A1'!L$158)/1000000","v":44.208375574310395},null,null,null,null,null,"field, non-well capital ($M)",null,null,{"$f":"('Summary A1'!M$123+'Summary A1'!M$125+'Summary A1'!M$127+'Summary A1'!M$101+'Summary A1'!M$158)/1000000","v":74.540090580320737},null,null,{"$f":"H50-'O&M Costs B1'!H46","v":0},{"$f":"Q50-'O&M Costs B1'!Q46","v":55.371513899832991}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H47*H50*1000000","v":663125.63361465593},null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"Q47*Q50*1000000","v":1118101.358704811},null,null,{"$f":"H51-'O&M Costs B1'!H47","v":0},{"$f":"Q51-'O&M Costs B1'!Q47","v":926415.59189993353}]
[null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!L136","v":661.56559415546826},"gpm",null,null,null,null,"Flow per well",null,null,{"$f":"'Summary A1'!M136","v":661.56559415546826},"gpm",null,{"$f":"H52-'O&M Costs B1'!H48","v":0},{"$f":"Q52-'O&M Costs B1'!Q48","v":-992.34839123320239}]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H52*H46*60*24*365*C13*H54*H55/1000000","v":0},null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"Q52*Q46*60*24*365*L13*Q54*Q55/1000000","v":0},null,null,{"$f":"H53-'O&M Costs B1'!H49","v":0},{"$f":"Q53-'O&M Costs B1'!Q49","v":0}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T359","v":0.5},"ppm",null,{"$f":"H54-'O&M Costs B1'!H50","v":0},{"$f":"Q54-'O&M Costs B1'!Q50","v":0}]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T360","v":0},"per gallon",null,{"$f":"H55-'O&M Costs B1'!H51","v":0},{"$f":"Q55-'O&M Costs B1'!Q51","v":0}]
[]
[{"$f":"'Input A1'!A75","v":1},null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,null,"EGS Resource",null,{"$f":"IF(A57=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!C138","v":340718.95049253845},"lb/h",null,null,null,null,null,"Subsurface Water Loss",null,{"$f":"'Summary A1'!D138","v":581135.95946708042},"lb/h"]
[{"$f":"'Input A1'!A398","v":1},null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!C139","v":0},"lb/h",null,null,null,null,null,"Evaporative Cooling",null,{"$f":"'Summary A1'!D139","v":0},"lb/h"]
[null,null,null,null,null,"System Makeup",null,{"$f":"H58+H59","v":340718.95049253845},"lb/h",null,null,null,null,null,"System Makeup",null,{"$f":"Q58+Q59","v":581135.95946708042},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62)*7.4805","v":685.14734117189084},"gpm",null,null,null,null,null,null,null,{"$f":"Q60/(60*62)*7.4805","v":1168.5988023638427},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365*0.98","v":352911173.66954696},"gallon/yr",null,null,null,null,null,null,null,{"$f":"Q61*60*24*365*0.98","v":601931219.91198707},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":1083.0460196497024},"acre-ft/yr",null,null,null,null,null,null,null,{"$f":"(Q62/7.4805)/43560","v":1847.2614653992239},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!L196","v":2000},"$/acre-ft",null,null,null,null,null,"cost",null,{"$f":"'Summary A1'!M196","v":2000},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":2166092.0392994047},null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"Q63*Q64","v":3694522.9307984477}]
[null,null,null,null,null,null,null,{"$f":"H65*(H59/IF(H60=0,1,H60))","v":0},null,null,null,null,null,null,null,null,{"$f":"Q65*(Q59/IF(Q60=0,1,Q60))","v":0}]
[{"$f":"'Input A1'!A288","v":1},null,null,null,"Wells pumped",null,null,{"$f":"'Summary A1'!L204","v":"Yes"},null,null,null,null,null,"Wells pumped",null,null,{"$f":"H67","v":"Yes"}]
[{"$f":"'Input A1'!A303","v":1},null,null,null,"pump type",null,null,{"$f":"IF(A68=0,\"ESP\",\"Lineshaft\")","v":"Lineshaft"},null,null,null,null,null,"pump type",null,null,{"$f":"H68","v":"Lineshaft"}]
[null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!L112","v":21.46495834080114},null,null,null,null,null,"# down hole pumps",null,null,{"$f":"'Summary A1'!M112","v":36.610993143381251}]
[null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Y374","v":3},"years",null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"'Input A1'!Z374","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Y375,0)*A68","v":147132.2099974567},"lineshaft",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z375,0)*A68","v":147132.2099974567},"lineshaft"]
[null,null,null,null,"lineshaft",null,null,{"$f":"A68*H69*H71/H70","v":1052728.9193951376},"annual rework",null,null,null,null,"lineshaft",null,null,{"$f":"Q71*Q69/Q70","v":1795552.1104624725},"rework"]
[null,null,null,null,"oil-downhole pump",null,null,{"$f":"H52*H69*60*24*365*C13*H74*H75/1000000","v":28362.330536571309},null,null,null,null,null,"oil-downhole pump",null,null,{"$f":"Q52*Q69*60*24*365*L13*Q74*Q75/1000000","v":48375.266903311836}]
[null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm",null,null,null,null,null,"dosage",null,{"$f":"'Input A1'!T376*A68","v":1},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon",null,null,null,null,null,"cost",null,{"$f":"'Input A1'!T377*A68","v":4},"per gallon"]
[null,null,null,null,"Lineshaft O&M",null,null,{"$f":"H72+H73","v":1081091.2499317089},null,null,null,null,null,"Lineshaft O&M",null,null,{"$f":"Q72+Q73","v":1843927.3773657845}]
[null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years",null,null,null,null,"Operating life submersible pump",null,null,{"$f":"'Input A1'!T378","v":2},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"'Input A1'!Y379*(1-A68)","v":0},"submersible",null,null,null,null,"rework cost per pump",null,null,{"$f":"IF($A67=1,'Input A1'!Z379,0)*(1-A68)","v":0},"lineshaft"]
[null,null,null,null,"submersible",null,null,{"$f":"H78*H69/H77","v":0},"annual rework",null,null,null,null,"submersible",null,null,{"$f":"Q78*Q69/Q77","v":0},"annual rework"]
[null,null,null,null,"Submersible O&M",null,null,{"$f":"H79","v":0},null,null,null,null,null,"Submersible O&M",null,null,{"$f":"Q79","v":0}]
[null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,H76,H80))","v":1081091.2499317089},null,null,null,null,null,null,"Pump O&M",null,{"$f":"IF($A67=0,0,IF($A68=1,Q76,Q80))","v":1843927.3773657845}]
[]
[]
[null,null,null,null,null,"well O&M",null,{"$f":"H49","v":2219093.8449455164},null,null,null,null,null,null,"well O&M",null,{"$f":"Q49","v":3756278.2329448857}]
[null,null,null,null,null,"field, non-well O&M",null,{"$f":"H51+H53+H65+H81","v":3910308.9228457697},null,null," ",null,null,null,"field, non-well O&M",null,{"$f":"Q51+Q53+Q65+Q81","v":6656551.6668690434}]
[null,null,null,null,null,"field labor O&M",null,{"$f":"H28","v":59694.13991942862},null,null,null,null,null,null,"field labor O&M",null,{"$f":"Q28","v":59384.529294808504}]
[null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(H84:H86)","v":6189096.9077107143},null,null,null,null,null,null,"Total Field O&M",null,{"$f":"SUM(Q84:Q86)","v":10472214.429108739}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"'LCOE Flash 10-90s'!O46","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"'LCOE Flash 10-90s'!S46","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!D131","v":7.4999999999999997E-3},null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"'LCOE Flash 10-90s'!E131","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H90*H91","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"Q90*Q91","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,null,null,"Total O&M",{"$f":"H42+H87+H92","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,"Total O&M",{"$f":"Q42+Q87+Q92","v":{"$error":"#NUM!"}}]

{"sheet":"Flash Plant F1-P10%","index":56,"n_rows":307,"n_cols":22,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P10% CASE",null,null,null,null,null,null,null,"FLASH STEAM P10% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":98.624108971691584}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":209.52339614904486}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":98.624108971691584},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":-0.79719672592862234},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!J52","v":6.0530940369216273}]
[null,null,"F",{"$f":"D11*1.8+32","v":209.52339614904486},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.51272186282223031},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":-0.1317007006773756}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":-1.3099185887508527}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!L233","v":6814379.0098507684},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":6814379.0098507684}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Y393*1000,D14*J13/1000)","v":10000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":-8926.2817357971508}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!L237","v":0.51272186282223031},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":1318.0881114532301}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":982.89830471067376}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":3367.2828150686842}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":2510.9827951967177}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Y456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":3493.8810999073912}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":-5432.4006358897605}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":-4988.9590948980931}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":-4988.9590948980931}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":0}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":4.5810000000000173},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":-8988355.0848062821}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":2.7793500326172236},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":-115088619.20934916}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":-23.69372717972475}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Y468","v":15.7},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":-13.484923601261368}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Y489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D178,0)*J$14/D$67","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D227,0)*J$14/D$67","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D275)*J$14/D$67","v":267.1349630722105}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Y459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":80197.963826698338}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":-8.0979469611630872}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":13628.758019701536}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":136.28758019701539}]
[null,"DT,cw","F",{"$f":"'Input A1'!Y476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":101510.9042145459}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":2.0222810721483082}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":279.68529148488096}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":8623.5236891233308}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":-120592.61896773329}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":-33.497949713259246}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":-13578.981846341288},{"$f":"J41*J139","v":-3344.3148705223966}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":124873.35249214839}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":-0.10874203002754401},{"$f":"K42/J43","v":-2.6781653601657532E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Y461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":-10.055707529460602},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":-40394.655141034957},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Y479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":0},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":-50813.980584929755},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":11.071075014542068},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":4.2220973462070948},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":15.423101865043845},{"$f":"IF(Q48<D26,D26,Q48)","v":4.2220973462070948},{"$f":"U48*EXP(V48*D11)","v":11.071075014542068},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":0},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":2.1619578416028058},null,{"$f":"IF(R49<D26,D26,R49)","v":2.7793500326172236}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":15321.529780956464}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!G245","v":64.7},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":5339.6087804425306},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":91.764136193219159},null,null,null,null,{"$f":"D12","v":209.52339614904486},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":147.26169807452243},{"$f":"O53-(O53-P53)/3","v":168.01559743269658},{"$f":"(O53+460)*0.8-460","v":75.618716919235908},{"$f":"(O53+460)*0.9-460","v":142.57105653414044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":126.50779871634829},null,{"$f":"(O53+460)*0.8-460","v":75.618716919235908}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":6934971.6288185017},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":14.7},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":14.7},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":3.4778539086189375},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":5.7312625188644759},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":0.44186552602206414},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":3.0895837517001676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":2.0262508420665939},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":0.44186552602206414}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":15.7},{"$f":"IF(D18=1,O59,P59)+D30","v":15.7},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":14.7},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":15.7},null,"P,ratio",null,null,{"$f":"I63/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.76227474482370916},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":56.960362460342893},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":14.958187122013801},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":209.52339614904486},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":140.52458533094557},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":177.68531818736204},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":1010.9744639413267},null,null,null,null,null,{"$f":"D68","v":209.52339614904486},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":14.001702009577649},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":14.038181058720744},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":14.001702009577649},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":50.010802835667846},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":332.71394025515656}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.91647828014596588},null,null,null,null,null,{"$f":"D68","v":209.52339614904486},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":177.68531818736204},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":177.03281586801867},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":177.68531818736204},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":135.81874786249773},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-916911754.84431267}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.78323914007298301},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":144.38935058667968},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":1007.1096986855925},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.91278068505585352},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-863499461.64364147}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.78139034252792683},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":1122330276.2605543}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":144.04852661193291},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":1007.4505226603394},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.78155338335605307},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-380.5853280671945}]
[null,"T,1st","F",{"$f":"Q85","v":215.21743846611196},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":144.07858302521439},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":183.42392776971454},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":1007.4204662470579}]
[null,"h,g","btu/lb",{"$f":"R75","v":1151.4990492722723},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":-17.696787747409754}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":-5.9278556538521002E-3},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":-0.74706361053172365},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":25.282134687791768},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":-5.9278556538521006},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":15.7},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":215.21743846611196},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":348.0918743693037}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":15.7},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":24.805457263337026},null,{"$f":" 333.81229512*O86^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O86^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O86^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.416958211762025}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":0},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":-17.696787747409754},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":1007.4204662470579},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":-16889.083956583381},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":-1.6889083956583381E-2},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":-1319.027760535897},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":-1.9788925126952516E-3},null,"m,turb",null,"lb/h",{"$f":"D93","v":0}]
[null,null,"kW",{"$f":"D104*0.7457","v":-1.4756601467168491E-3},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":0}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":-1.4756601467168491E-3}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":1007.4204662470579}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.91307801038699377}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":405.35478555492051}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":-0.74706361053172365}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":-58.623456023817646},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":-0.97705760039696077},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":-0.73212233832108919}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":-86.056227111886159},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":2.8013250983897862E-2},{"$f":"(I116)*D$14/D$67","v":190.89290950235497},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":-2.6077644579359442E-3},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":-6.6486235163745896E-4},{"$f":"(I117+I120)*D$14/D$67","v":-4.5306240534383209},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":-1.4756601467168491E-3},{"$f":"(I118)*D$14/D$67","v":-10.055707529460602},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":-3.4770192772479256E-3},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":267.1349630722105},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":-17.696787747409754},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":-0.79719672592862234},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":56.960362460342893},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":14.958187122013801}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":-29.41195184462973},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":-0.79719672592862234},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":-8.9127126801908274E-4},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":-17.696787747409754},null,null,null,"P,t-in",{"$f":"I63","v":14.7},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":11.768932093557654},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":-1.1883616906921103E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":19.56684598275606},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":1},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":184.34899789766038},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":184.34899789766038},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":15.669632230441799},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":0.97678652399893384},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":-1.0616746944406972},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":19.566845982756064}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":-2.9311728011908823E-2},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":-0.32457983680165686},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":-1.4155662592542628},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":184.34899789766038}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":-1.4155662592542629E-3},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":3038.2810825340239}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-4.512289394597838},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":7.2533617918182722},{"$f":"ROUND(I135,0)","v":7}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":124873.35249214839},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":68369.681200003921}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":15.7}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.7828569949950814E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":15.50008349170589}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.49800456901720175}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.63126442802762284}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":8.1776355916097057}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":10.99789809234581}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":11495.118691352272}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":2.248411742112947}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":510.89416406010099}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":3.0301674066242717E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":2.2595958351197196E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":2.3524480574344415E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.7542205164288631E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":0.12890333631320083}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":5.1863199226235874}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.41236164639982026}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.65212882098412517}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":3.5912965019479484}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.8328074324074386}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":4006.0906171956653}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.78357965894231441}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":178.04847187536291}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":1.0560243475643126E-2}]
[null,null,"kW",{"$f":"D246*0.7457","v":7.8747735597870794E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":6.1418917611566633E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":4.5800086862945238E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.34740888406368187}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":1.7353399647295724}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.52656692298793917}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.88625558852411912}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":11.768932093557654}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":15570.056196047484}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":692.00249760211034}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":3.0606064258941641E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":2.2129896111164766E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]

{"sheet":"Flash Plant F2-P10%","index":57,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P10% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!L277","v":98.624108971691584},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":{"$error":"#NUM!"}},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":209.52339614904486},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":{"$error":"#NUM!"}},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Y487","v":15.7}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Y489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":{"$error":"#NUM!"}},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J46","v":-40394.655141034957},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P10%'!D84/60","v":-17021.051865709098},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P10%'!J47","v":0},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":-20259.898900189848},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P10%'!D92/60","v":0},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":{"$error":"#NUM!"}}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P10%'!J22","v":-4988.9590948980931},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":-184519.29708271721}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P10%'!J44<1,1,'Flash Plant F1-P10%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P10%'!J23","v":-4988.9590948980931},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":{"$error":"#NUM!"}}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P10%'!J24","v":0},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":{"$error":"#NUM!"}}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P10%'!J25/1000000","v":-8.9883550848062814},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":{"$error":"#NUM!"}}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":1585057.0231650113}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":467936.03328998218}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P10%'!J26/1000000","v":-115.08861920934916},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":495915.6520898632}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J27","v":-23.69372717972475},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":196284.06280151461}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P10%'!J33","v":-8.0979469611630872},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":424921.27498365135}]
["H2S Level","ppm",{"$f":"'Input A1'!Y483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":1989218.4704773398}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J35","v":136.28758019701539}]
["NCG Level","ppm",{"$f":"'Input A1'!Y481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":{"$error":"#DIV/0!"}}]
[null,"lb/h",{"$f":"'Flash Plant F1-P10%'!J34","v":13628.758019701536},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P10%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P10%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":15.7}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P10%'!J31","v":267.1349630722105},null,"flow",null,"cfm",{"$f":"C14","v":-17021.051865709098}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J51","v":15321.529780956464},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":334.70815221558792}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J52","v":5339.6087804425306},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":-50.853412900280112}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P10%'!J53","v":91.764136193219159},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":-1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P10%'!J37","v":2.0222810721483082},null,"A",null,"sq ft",{"$f":"H37/H38","v":50.853412900280112}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P10%'!J38","v":279.68529148488096},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":8.0466500041558842}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D161","v":35177.531139754974},null,"H",null,"ft",{"$f":"H40*3","v":24.139950012467651}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P10%'!D167","v":20.908005425343653},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":9183.0531628362114}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D210","v":15959.193552469633},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":-49920.758386250367}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P10%'!D216","v":7.7577511071572722}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P10%'!J14/'Flash Plant F1-P10%'!D67*'Flash Plant F1-P10%'!D258","v":14313.44653729695},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P10%'!D264","v":2.8784525838915931},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":0}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P10%'!J21","v":-5432.4006358897605},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":0}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":0}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":{"$error":"#DIV/0!"}}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":{"$error":"#DIV/0!"}}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":{"$error":"#DIV/0!"}}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":{"$error":"#DIV/0!"}}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Y517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":{"$error":"#DIV/0!"}}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Y522/1000","v":{"$error":"#NUM!"}}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":{"$error":"#NUM!"}},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":{"$error":"#NUM!"}},{"$f":"'Input A1'!Y498","v":1},{"$f":"E63/C$48","v":{"$error":"#NUM!"}}]
["Flash Vessels",2002,{"$f":"I30","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":{"$error":"#DIV/0!"}}]
["Cooling Tower Cost",2002,{"$f":"I10","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!Y502","v":1},{"$error":"#NUM!"}]
["Condenser Cost",2002,{"$f":"I12","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!Y504","v":1},{"$error":"#NUM!"}]
["Pump Costs",2002,{"$f":"I19","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!Y506","v":1},{"$error":"#NUM!"}]
["NCG Removal System",2002,{"$f":"I23","v":1585057.0231650113},{"$f":"C53","v":1.4620386784276018},2317414.675380562,{"$f":"'Input A1'!Y508","v":1},-426.59126796913756]
["H2S Removal System",2002,{"$f":"I28","v":1989218.4704773398},{"$f":"C53","v":1.4620386784276018},2908314.3436804656,{"$f":"'Input A1'!Y510","v":1},-535.36448038577316]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":{"$error":"#NUM!"}},{"$f":"'Flash Plant F2-Reference'!D71","v":{"$error":"#NUM!"}},{"$f":"SUM(E63:E69)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(G63:G69)","v":{"$error":"#NUM!"}}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":2.2120917139258132},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E74","v":{"$error":"#NUM!"}},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.84646727588353621},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E75","v":{"$error":"#NUM!"}},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.36562443804227707},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E76","v":{"$error":"#NUM!"}},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.89297776117789562},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E77","v":{"$error":"#NUM!"}},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.36297270497481859},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"},"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":3.4680421800785273},null,{"$f":"E74+E77+E78","v":{"$error":"#NUM!"}}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.12875322094503158},null,{"$f":"(E74+E78)*C49","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"}]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.12875322094503158},null,{"$f":"(E74+E78)*C50","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"}]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":3.7255486219685907},null,{"$f":"SUM(E79:E81)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(G77:G81)+G74","v":{"$error":"#NUM!"}}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":{"$error":"#NUM!"}}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":{"$error":"#NUM!"}}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":{"$error":"#NUM!"}}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":{"$error":"#NUM!"}}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":{"$error":"#NUM!"}}]

{"sheet":"Flash Plant F1-P90%","index":58,"n_rows":309,"n_cols":22,"rows_kept":309,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Input A1'!A75","v":1},null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,null,"Flash-Steam Conversion System Performance"]
[null,null,"This Sheet Last Modified:","2010-09-17"]
[null,null,"User input required in cells:"," L143, L145"]
[]
[]
[null,null,null,null,"FLASH STEAM P90% CASE",null,null,null,null,null,null,null,"FLASH STEAM P90% SCENARIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",null,"C",{"$f":"D11","v":98.624108971691584}]
[null,null,"Imported information",null,null,null,null,"Exported Information & Results",null,null,null,null,null,null,"F",{"$f":"P9*1.8+32","v":209.52339614904486}]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":98.624108971691584},null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"I122","v":-0.79719672592862234},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!K52","v":6.0530940369216273}]
[null,null,"F",{"$f":"D11*1.8+32","v":209.52339614904486},null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.52576104860812189},null,null,"2nd law efficiency",null,null,{"$f":"J11/P11","v":-0.1317007006773756}]
[{"$f":"'Input A1'!A392","v":0},"Based on Power or #Wells",null,{"$f":"IF(A13=0,\"Power Sales\",\"# Wells\")","v":"Power Sales"},null,null,"Brine effect-project",null,"w-h/lb",{"$f":"J11-J12","v":-1.3229577745367442}]
[null,"Flow","lb/h",{"$f":"'Summary A1'!M233","v":11622719.189341608},null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":11622719.189341608}]
[null,"Power","kW",{"$f":"IF(A13=0,'Input A1'!Z393*1000,D14*J13/1000)","v":10000},null,null,"Power Sales",null,"kW",{"$f":"J21-J20","v":-13453.024321576748}]
[{"$f":"'Input A1'!A288","v":1},"GF Pump Work","w-h/lb",{"$f":"'Summary A1'!M237","v":0.52576104860812189},null,null,"Prod Pump Power, total",null,"hp",{"$f":"IF(A16=0,0,'GF Pumping A2'!G291*J14)","v":2248.1532013532651}]
[{"$f":"'Input A1'!A463","v":1},"Temp constraint on T,gf out",null,{"$f":"IF(A17=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,"kW",{"$f":"J16*0.7457","v":1676.44784224913}]
[null,"# of flash","1 or 2",{"$f":"'Input A1'!A464","v":2},null,null,"Injection Pump Power, total",null,"hp",{"$f":"'GF Pumping A2 10-90s'!G305","v":3367.2828150686842}]
[{"$f":"'Input A1'!A474","v":1},"condenser type","S or D",{"$f":"IF(A19=1,\"Surface\",\"Direct Contact\")","v":"Surface"},null,null,null,null,"kW",{"$f":"J18*0.7457","v":2510.9827951967177}]
[null,"T,wet bulb","F",{"$f":"'Input A1'!Z456","v":50},null,null,"GF Pump Power",null,"kW",{"$f":"J17+J19","v":4187.4306374458474}]
[{"$f":"'Input A1'!A484","v":3},"ncg removal",null,{"$f":"IF(A21=1,\"Jet\",IF(A21=2,\"VacPmp\",\"Hybrid\"))","v":"Hybrid"},null,null,"Plant Output, net",null,"kW",{"$f":"J11*J14/1000","v":-9265.5936841309012}]
[null,"ncg level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Plant Output, Gross",null,"kW",{"$f":"J14*I115/1000","v":-8509.2523505501722}]
[null,"H2S level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"HP,turbine",null,"kW",{"$f":"I114*I83*J14/D67","v":-8509.2523505501722}]
[null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,I114*I105*J14/D67,0)","v":0}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D96","v":4.5810000000000173},null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D101*J14/D67","v":-15330689.263654858}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D98","v":2.7793500326172236},null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"J14*D99/D67","v":-196297080.19258317}]
[null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"J14/D67*D117/D118","v":-40.41241867538016}]
[null," HP flash pressure","psia",{"$f":"'Input A1'!Z468","v":15.7},null,null,"CT Fan",null,"hp",{"$f":"D104*J14/D67","v":-23.000111980947533}]
[null," LP flash pressure","psia",{"$f":"'Input A1'!Z489","v":15.7},null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"(IF(A$21=2,D178,0)*J$14/D$67)","v":0}]
[null,"dP,hp flash","psid",{"$f":"'Input A1'!E471","v":1},null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"(IF(A$21=2,D227,0)*J$14/D$67)","v":0}]
[null,"dP,lp flash","psid",{"$f":"'Input A1'!E472","v":1},null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"(IF(A$21=1,0,D275)*J$14/D$67)","v":455.62987573117647}]
[null,"turbine efficiency",null,{"$f":"'Input A1'!Z459","v":0.8},null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"I124*J14/D67","v":136786.99288185083}]
[null,"generator efficiency",null,{"$f":"'Input A1'!T460","v":0.98},null,null,"Condensate pump",null,"hp",{"$f":"((J$14/D$67)*D125)","v":-13.811994226285629}]
[null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,J14*D22/1000000)","v":23245.438378683215}]
[null,"base CW pump head","ft",{"$f":"'Input A1'!E475","v":65},null,null,"H2S flow",null,"lb/h",{"$f":"J14*D23/1000000","v":232.45438378683215}]
[null,"DT,cw","F",{"$f":"'Input A1'!Z476","v":22.5},null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D188+D237+D285)*J14/D67","v":173138.7016537048}]
[null,"PinchPt-cond","F",{"$f":"'Input A1'!E477","v":7.5},null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D306*J14/D67)/0.7457","v":3.4492365319749361}]
[null,"PinchPt-twr","F",{"$f":"'Input A1'!E478","v":5},null,null,"ncg,cw pump",null,"hp",{"$f":"(D305*J14/D67)/0.7457","v":477.0359264752895}]
[null,"U,cond","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350},null,null,"cooling water flow",null,"gpm",{"$f":"(J14/D67)*(D115+D304/60)*7.4805/62.4","v":14708.426713046985}]
[null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"I123*J14/D67","v":-205684.79454152481}]
[null,"No. of stages: ncg removal",null,{"$f":"'Input A1'!T485","v":3},null,null,null,null,"lb/s",{"$f":"J40/3600","v":-57.134665150423558}]
[null,"P,amb","psia",{"$f":"'Input A1'!E457","v":14.7},null,null,"Vol flow - last stage in",null,"cfs",{"$f":"J41*I139","v":-23160.539302120287},{"$f":"J41*J139","v":-5704.1195631518585}]
[null,"MW,ncg","Mol Wt",{"$f":"'Input A1'!T482","v":44},null,null,"max exhaust flow",null,"cfs",{"$f":"I136","v":124873.35249214839}]
[null,"MW,H2O","Mol Wt",18,null,null,"# turbines",null,null,{"$f":"J42/J43","v":-0.18547223118380315},{"$f":"K42/J43","v":-4.567923779823653E-2}]
[null,"pump efficiency",null,{"$f":"'Input A1'!Z461","v":0.75},null,null,"Fan Power",null,"kW",{"$f":"D105*J14/D67","v":-17.151183504192577},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,"vacuum pump eff",null,{"$f":"'Input A1'!T486","v":0.7},null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D85","v":-68897.801659673962},null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[null,"cond ncg partial pressure","in-Hg",{"$f":"'Input A1'!Z479","v":0.315},null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(J$14/D$67)*D93","v":0},null,null,null,null,"single","dual","single","dual","single","dual","a","b"]
[null,"jet efficiency",null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((J46-J32)/60)*D84","v":-86669.177980493449},null,null,null,null,{"$f":"IF($A$17=1,IF(S48<D42,D42,S48),IF(Q48<D42,D42,Q48))","v":14.7},{"$f":"IF($A$17=1,T48,R48)","v":11.071075014542068},{"$f":"(0.0207*D71-0.8416)*EXP((0.0334*D71^-0.1732)*D11)","v":4.2220973462070948},{"$f":" (-0.00000003258986*D71^4 + 0.0000173028*D71^3 - 0.003125628*D71^2 + 0.2198881*D71 - 1.306483)*EXP((0.00000000002405238*D71^4 - 0.00000001427949*D71^3 + 0.000002824477*D71^2 - 0.0002054368*D71 + 0.01897203)*D11)","v":15.423101865043845},{"$f":"IF(Q48<D26,D26,Q48)","v":4.2220973462070948},{"$f":"U48*EXP(V48*D11)","v":11.071075014542068},{"$f":"IF(D71>125,1.59+0.0015547*EXP(0.0354727*D71),1.59+ 0.098693*EXP(0.0025283*D71) )","v":1.7123541271859088},{"$f":"IF(D71>125,0.01916-0.000005307*EXP(0.031279921*D71),0.01916-0.000167123*EXP(0.00400728*D71))","v":1.8925055605203148E-2}]
[null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(J47/60)*D92,0)","v":0},null,null,null,null,null,{"$f":"IF(A61=1,IF(T49<D42,D42,T49),IF(R49<D42,D42,R49))","v":14.7},null,{"$f":" (0.12632*EXP(0.01918*D71))*EXP((0.0146*EXP(-0.00205*D71)*D11))","v":2.1619578416028058},null,{"$f":"IF(R49<D26,D26,R49)","v":2.7793500326172236}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IF(A1=1,'Input A1'!T282,0)","v":0.05}]
[null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(J$14/D$67)*D192","v":26132.658300597148}]
[null,"Well Head Pressure","psia",{"$f":"'GF Pumping A2 10-90s'!M245","v":64.7},null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D241","v":9107.3263383665908},null,null,null,null,"Tr","Tc","Ts","Td","Ts","Td"]
[null,null,null,null,null,null,"Cond Area 3rdd Stage",null,"sq ft",{"$f":"(J$14/D$67)*D289","v":156.51445055881067},null,null,null,null,{"$f":"D12","v":209.52339614904486},{"$f":"D71","v":85},{"$f":"O53-0.5*(O53-P53)","v":147.26169807452243},{"$f":"O53-(O53-P53)/3","v":168.01559743269658},{"$f":"(O53+460)*0.8-460","v":75.618716919235908},{"$f":"(O53+460)*0.9-460","v":142.57105653414044}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O53-2*(O53-P53)/3","v":126.50779871634829},null,{"$f":"(O53+460)*0.8-460","v":75.618716919235908}]
[null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D136*J14/D67)","v":0}]
[null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"J55+J14-J40","v":11828403.983883133},null,null,null,null,null,null,"No T,gf-out","No T,gf-out","T,gf-out","T,gf-out"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constraint","Constraint","Constraint","Constraint"]
[{"$f":"IF(D52<E62,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"single","dual","single","dual","single","dual"]
[null,"calculations below based on 1000 lb/h",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,Q59,S59),MAX(14.7,Q59))","v":14.7},{"$f":"IF($A$17=1,MAX(14.7,R59,T59),MAX(14.7,R59))","v":14.7},{"$f":" -0.0000000000000280188*Q53^6 + 0.0000000000434771*Q53^5 - 0.00000000675074*Q53^4 + 0.00000158988*Q53^3 - 0.0000909892*Q53^2 + 0.00600322*Q53 - 0.0607916","v":3.4778539086189375},{"$f":" -0.0000000000000280188*R53^6 + 0.0000000000434771*R53^5 - 0.00000000675074*R53^4 + 0.00000158988*R53^3 - 0.0000909892*R53^2 + 0.00600322*R53 - 0.0607916","v":5.7312625188644759},{"$f":" -0.0000000000000280188*S53^6 + 0.0000000000434771*S53^5 - 0.00000000675074*S53^4 + 0.00000158988*S53^3 - 0.0000909892*S53^2 + 0.00600322*S53 - 0.0607916","v":0.44186552602206414},{"$f":" -0.0000000000000280188*T53^6 + 0.0000000000434771*T53^5 - 0.00000000675074*T53^4 + 0.00000158988*T53^3 - 0.0000909892*T53^2 + 0.00600322*T53 - 0.0607916","v":3.0895837517001676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$17=1,MAX(14.7,R60,T60),MAX(14.7,R60))","v":14.7},null,{"$f":" -0.0000000000000280188*R54^6 + 0.0000000000434771*R54^5 - 0.00000000675074*R54^4 + 0.00000158988*R54^3 - 0.0000909892*R54^2 + 0.00600322*R54 - 0.0607916","v":2.0262508420665939},null,{"$f":" -0.0000000000000280188*T54^6 + 0.0000000000434771*T54^5 - 0.00000000675074*T54^4 + 0.00000158988*T54^3 - 0.0000909892*T54^2 + 0.00600322*T54 - 0.0607916","v":0.44186552602206414}]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,"TURBINE PERFORMANCE"]
[null,"Calc P,stm-1st","psia",{"$f":"E62","v":15.7},{"$f":"IF(D18=1,O59,P59)+D30","v":15.7},"HP turbine",null,null,null,null,"dh'= a * ln(Pr) +b"]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",P49+D31)","v":15.7},null,"P,t-in",null,"psia",{"$f":"D64-D30","v":14.7},null,"a","b"]
[null,"P,stm-1st","psia",{"$f":"D28","v":15.7},null,"P,ratio",null,null,{"$f":"I63/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I63^5 + 0.00000026431087*I63^4 - 0.000050841601*I63^3 + 0.0049745244*I63^2 - 0.28682223*I63 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I63^5 - 0.00000087079731*I63^4 + 0.0001766481*I63^3 - 0.019163136*I63^2 + 1.4133748*I63 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"P,stm-2nd","psia",{"$f":"D29","v":15.7},null,"dh,isent",null,"btu/lb",{"$f":"K67*LN(I64)+L67","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I63^5 + 0.000000000024733176*I63^4 - 0.000000047788062*I63^3 + 0.0000469389*I63^2 - 0.02861559*I63 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I63^5 - 0.00000000022501399*I63^4 + 0.000000443209*I63^3 - 0.00045591346*I63^2 + 0.27192791*I63 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,null,null,null,null,"x'",null,null,{"$f":"((D$82-I65)-D$76)/(D$77-D$76)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I63^5 + 0.000000000017815452*I63^4 - 0.000000077555328*I63^3 + 0.00016780015*I63^2 - 0.18362579*I63+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I63^5 + 0.00000000015600207*I63^4 - 0.00000067364263*I63^3 + 0.0014334909*I63^2 - 1.5040745*I63 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"calculation m,gf","lb/h",1000,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I66>0.95,0,0.95-I66))","v":0.76227474482370916},null,{"$f":"IF($I63>$J66,K66,IF($I63>$J65,K65,K64))","v":56.960362460342893},{"$f":"IF($I63>$J66,L66,IF($I63>$J65,L65,L64))","v":14.958187122013801},null,null,"Property = f(T)",null,null,null,null,125,325,675]
[null,"T,gf,r","F",{"$f":"D12","v":209.52339614904486},null,"dh",null,"btu/lb",{"$f":"I$65*I67","v":140.52458533094557},null,null,null,null,null,"T","spec vol","P","h","<125F","125< <325F","325<T<675F","> 675F"]
[null,"h,gf-in","btu/lb",{"$f":"R70","v":177.68531818736204},null,"h,ex",null,"btu/lb",{"$f":"D$82-I68","v":1010.9744639413267},null,null,null,null,null,{"$f":"D68","v":209.52339614904486},null,{"$f":"IF(O69>V$67,V69,IF(O69>U$67,U69,IF(O69>T$67,T69,S69)))","v":14.001702009577649},null,{"$f":" 9.97153E-15*O69^6 + 0.0000000000168375*O69^5 + 0.00000000113502*O69^4 + 0.000000341917*O69^3 + 0.0000184319*O69^2 + 0.00111108*O69 + 0.0212481","v":14.038181058720744},{"$f":" -0.0000000000000280188*O69^6 + 0.0000000000434771*O69^5 - 0.00000000675074*O69^4 + 0.00000158988*O69^3 - 0.0000909892*O69^2 + 0.00600322*O69 - 0.0607916","v":14.001702009577649},{"$f":" 0.00000000000024303*O69^6 - 0.000000000662939*O69^5 + 0.000000768058*O69^4 - 0.000453695*O69^3 + 0.150475*O69^2 - 26.49*O69 + 1934.47","v":50.010802835667846},{"$f":" 0.0000000000007261395*O69^6 - 0.00000000216551*O69^5 + 0.000002698676*O69^4 - 0.001765175*O69^3 + 0.6471745*O69^2 - 125.9218*O69 + 10153.58","v":332.71394025515656}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I69-D$76)/(D$77-D$76)","v":0.91647828014596588},null,null,null,null,null,{"$f":"D68","v":209.52339614904486},null,null,{"$f":"IF(O70>V$67,V70,IF(O70>U$67,U70,IF(O70>T$67,T70,S70)))","v":177.68531818736204},{"$f":" -0.000000004480902*O70^4 + 0.0000020320904*O70^3 - 0.00034115062*O70^2 + 1.0234315*O70 - 32.479184","v":177.03281586801867},{"$f":" 0.00000000025563678*O70^4 + 0.000000073480055*O70^3 - 0.000027703224*O70^2 + 0.9998551*O70 - 31.760088","v":177.68531818736204},{"$f":" 5.8634263518E-11*O70^5 - 0.00000013378773724*O70^4 + 0.00012227602697*O70^3 - 0.055373746094*O70^2 + 13.426933583*O70 - 1137.0718729","v":135.81874786249773},{"$f":" 0.000037021613128*O70^5 - 0.12714518982*O70^4 + 174.6587566*O70^3 - 119960.00955*O70^2 + 41194401.715*O70 - 5658291651.7","v":-916911754.84431267}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":85},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I70>0.95,0,0.95-I70))","v":0.78323914007298301},null,null,null,null,null,{"$f":"D71","v":85},null,{"$f":"IF(O71>V$67,V71,IF(O71>U$67,U71,IF(O71>T$67,T71,S71)))","v":0.59655854821422771},null,{"$f":" 9.97153E-15*O71^6 + 0.0000000000168375*O71^5 + 0.00000000113502*O71^4 + 0.000000341917*O71^3 + 0.0000184319*O71^2 + 0.00111108*O71 + 0.0212481","v":0.59655854821422771},{"$f":" -0.0000000000000280188*O71^6 + 0.0000000000434771*O71^5 - 0.00000000675074*O71^4 + 0.00000158988*O71^3 - 0.0000909892*O71^2 + 0.00600322*O71 - 0.0607916","v":0.59842026336004372},{"$f":" 0.00000000000024303*O71^6 - 0.000000000662939*O71^5 + 0.000000768058*O71^4 - 0.000453695*O71^3 + 0.150475*O71^2 - 26.49*O71 + 1934.47","v":528.6197038463979},{"$f":" 0.000000000000722829*Q71^6 - 0.00000000201101*Q71^5 + 0.00000225787*Q71^4 - 0.00125136*Q71^3 + 0.347131*Q71^2 - 38.4978*Q71","v":-22.842919351243488}]
[null,"P,sat","psia",{"$f":"Q71","v":0.59655854821422771},null,"dh",null,"btu/lb",{"$f":"I$65*I71","v":144.38935058667968},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O72>V$67,V72,IF(O72>U$67,U72,IF(O72>T$67,T72,S72)))","v":53.061731902436257},{"$f":" -0.000000004480902*O72^4 + 0.0000020320904*O72^3 - 0.00034115062*O72^2 + 1.0234315*O72 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O72^4 + 0.000000073480055*O72^3 - 0.000027703224*O72^2 + 0.9998551*O72 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O72^5 - 0.00000013378773724*O72^4 + 0.00012227602697*O72^3 - 0.055373746094*O72^2 + 13.426933583*O72 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.0000000000007261395*O72^6 - 0.00000000216551*O72^5 + 0.000002698676*O72^4 - 0.001765175*O72^3 + 0.6471745*O72^2 - 125.9218*O72 + 10153.58","v":3173.5626197454812}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},null,"h,ex",null,"btu/lb",{"$f":"D$82-I72","v":1007.1096986855925},null,null,null,null,null,{"$f":"D71","v":85},null,null,{"$f":"IF(O73>V$67,V73,IF(O73>U$67,U73,IF(O73>T$67,T73,S73)))","v":1098.2722434775992},{"$f":" -7.2150559138E-10*O73^4 - 0.00000015844186585*O73^3 - 0.000030268712038*O73^2 + 0.44148580795*O73 + 1061.0996074","v":1098.2722434775992},{"$f":" -0.0000000005035389718*O73^4 - 0.00000051596852593*O73^3 + 0.000099006018886*O73^2 + 0.42367961566*O73 + 1061.9537518","v":1098.3386833975246},{"$f":" -4.9118123157E-13*O73^6 + 0.0000000013698021251*O73^5 - 0.0000015842735401*O73^4 + 0.00096963380389*O73^3 - 0.33157805684*O73^2 + 60.38391862*O73 - 3413.791688","v":-158.14113908300033},{"$f":" -0.000048138033984*O73^5 + 0.16531315908*O73^4 - 227.07686319*O73^3 + 155953.29919*O73^2 - 53551582.984*O73 + 7355226428.1","v":3799066741.7117724}]
[null,"P,cond","psia",{"$f":"D72+D73","v":0.75127079821422771},null,"x'",null,null,{"$f":"(I73-D$76)/(D$77-D$76)","v":0.91278068505585352},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O74^4 + 0.0000020320904*O74^3 - 0.00034115062*O74^2 + 1.0234315*O74 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O74^4 + 0.000000073480055*O74^3 - 0.000027703224*O74^2 + 0.9998551*O74 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O74^5 - 0.00000013378773724*O74^4 + 0.00012227602697*O74^3 - 0.055373746094*O74^2 + 13.426933583*O74 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O74^5 - 0.12714518982*O74^4 + 174.6587566*O74^3 - 119960.00955*O74^2 + 41194401.715*O74 - 5658291651.7","v":-863499461.64364147}]
[null,null,"inch Hg",{"$f":"D74/0.49115","v":1.5296157960179737},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I74>0.95,0,0.95-I74))","v":0.78139034252792683},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D80^4 - 0.00000015844186585*D80^3 - 0.000030268712038*D80^2 + 0.44148580795*D80 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D80^4 - 0.00000051596852593*D80^3 + 0.000099006018886*D80^2 + 0.42367961566*D80 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D80^6 + 0.0000000013698021251*D80^5 - 0.0000015842735401*D80^4 + 0.00096963380389*D80^3 - 0.33157805684*D80^2 + 60.38391862*D80 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D80^5 + 0.16531315908*D80^4 - 227.07686319*D80^3 + 155953.29919*D80^2 - 53551582.984*D80 + 7355226428.1","v":1122330276.2605543}]
[null,"h-cond,f","btu/lb",{"$f":"R72","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$65*I75","v":144.04852661193291},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,183.42392776971454,{"$f":" -0.000000004480902*O76^4 + 0.0000020320904*O76^3 - 0.00034115062*O76^2 + 1.0234315*O76 - 32.479184","v":182.62317226515381},{"$f":" 0.00000000025563678*O76^4 + 0.000000073480055*O76^3 - 0.000027703224*O76^2 + 0.9998551*O76 - 31.760088","v":183.42392776971454},{"$f":" 5.8634263518E-11*O76^5 - 0.00000013378773724*O76^4 + 0.00012227602697*O76^3 - 0.055373746094*O76^2 + 13.426933583*O76 - 1137.0718729","v":146.7666550249678},{"$f":" 0.000037021613128*O76^5 - 0.12714518982*O76^4 + 174.6587566*O76^3 - 119960.00955*O76^2 + 41194401.715*O76 - 5658291651.7","v":-863499461.64364147}]
[null,"h-cond,g","btu/lb",{"$f":"R73","v":1098.2722434775992},null,"h,ex",null,"btu/lb",{"$f":"D$82-I76","v":1007.4505226603394},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},null,null,1151.4990492722723,{"$f":" -7.2150559138E-10*D88^4 - 0.00000015844186585*D88^3 - 0.000030268712038*D88^2 + 0.44148580795*D88 + 1061.0996074","v":1151.5856886851263},{"$f":" -0.0000000005035389718*D88^4 - 0.00000051596852593*D88^3 + 0.000099006018886*D88^2 + 0.42367961566*D88 + 1061.9537518","v":1151.4990492722723},{"$f":" -4.9118123157E-13*D88^6 + 0.0000000013698021251*D88^5 - 0.0000015842735401*D88^4 + 0.00096963380389*D88^3 - 0.33157805684*D88^2 + 60.38391862*D88 - 3413.791688","v":1074.273950661192},{"$f":" -0.000048138033984*D88^5 + 0.16531315908*D88^4 - 227.07686319*D88^3 + 155953.29919*D88^2 - 53551582.984*D88 + 7355226428.1","v":1122330276.2605543}]
[null,null,null,null,null,"x'",null,null,{"$f":"(I77-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,{"$f":"D71","v":85},null,null,53.061731902436257,{"$f":" -0.000000004480902*O78^4 + 0.0000020320904*O78^3 - 0.00034115062*O78^2 + 1.0234315*O78 - 32.479184","v":53.061731902436257},{"$f":" 0.00000000025563678*O78^4 + 0.000000073480055*O78^3 - 0.000027703224*O78^2 + 0.9998551*O78 - 31.760088","v":53.085910045065873},{"$f":" 5.8634263518E-11*O78^5 - 0.00000013378773724*O78^4 + 0.00012227602697*O78^3 - 0.055373746094*O78^2 + 13.426933583*O78 - 1137.0718729","v":-327.48870897028792},{"$f":" 0.000037021613128*O78^5 - 0.12714518982*O78^4 + 174.6587566*O78^3 - 119960.00955*O78^2 + 41194401.715*O78 - 5658291651.7","v":-2922689057.5369}]
[null,null,"1st Flash",null,null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I78>0.95,0,0.95-I78))","v":0.78155338335605307},null,null,null,null,null,{"$f":"D80","v":215.21743846611196},{"$f":"IF(O79>V$67,V79,IF(O79>U$67,U79,IF(O79>T$67,T79,S79)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O79^6 - 0.0000027557218*O79^5 + 0.00071596466*O79^4 - 0.1033793*O79^3 + 8.9931223*O79^2 - 464.41472*O79 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O79^6 - 0.000000018270648*O79^5 + 0.000011692082*O79^4 - 0.0040132715*O79^3 + 0.78482148*O79^2 - 83.834081*O79 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O79^6 - 0.000000000027284644*O79^5 + 0.000000037948334*O79^4 - 0.000028277928*O79^3 + 0.011958041*O79^2 - 2.7389634*O79 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O79^4 + 0.000023582903*O79^3 - 0.023769687*O79^2 + 10.645163*O79 - 1786.8983","v":-380.5853280671945}]
[null,"T,1st","F",{"$f":"Q85","v":215.21743846611196},null,"dh",null,"btu/lb",{"$f":"I$65*I79","v":144.07858302521439},null,null,null,null,null,{"$f":"D88","v":215.21743846611196},{"$f":"IF(O80>V$67,V80,IF(O80>U$67,U80,IF(O80>T$67,T80,S80)))","v":25.282134687791768},null,null,{"$f":" 0.0000000045215227*O80^6 - 0.0000027557218*O80^5 + 0.00071596466*O80^4 - 0.1033793*O80^3 + 8.9931223*O80^2 - 464.41472*O80 + 11678.605","v":10686.682563314756},{"$f":" 0.000000000011909478*O80^6 - 0.000000018270648*O80^5 + 0.000011692082*O80^4 - 0.0040132715*O80^3 + 0.78482148*O80^2 - 83.834081*O80 + 3890.919","v":25.282134687791768},{"$f":" 8.187709E-15*O80^6 - 0.000000000027284644*O80^5 + 0.000000037948334*O80^4 - 0.000028277928*O80^3 + 0.011958041*O80^2 - 2.7389634*O80 + 268.32894","v":20.475297828421446},{"$f":" -0.0000000087731388*O80^4 + 0.000023582903*O80^3 - 0.023769687*O80^2 + 10.645163*O80 - 1786.8983","v":-380.5853280671945}]
[null,"h,f","btu/lb",{"$f":"R74","v":183.42392776971454},null,"h,ex",null,"btu/lb",{"$f":"D$82-I80","v":1007.4204662470579}]
[null,"h,g","btu/lb",{"$f":"R75","v":1151.4990492722723},null,"m,turb",null,"lb/h",{"$f":"D85-D302","v":-17.696787747409754}]
[null,"x",null,{"$f":"(D$69-D81)/(D82-D81)","v":-5.9278556538521002E-3},null,"HP Turbine output",null,"kW",{"$f":"I82*I80/3413","v":-0.74706361053172365},null,null,null,null,null,"Property = f(P)",null,null,null,2,20,200,1000]
[null,"sp vol","cft/lb",{"$f":"P79","v":25.282134687791768},null,"LP turbine",null,null,null,null,"dh'= a * ln(Pr) +b",null,null,null,"P","spec vol","T","<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"m,stm","lb/h",{"$f":"D83*D$67","v":-5.9278556538521006},null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D65-D31,0)","v":14.7},null,"a","b",null,null,{"$f":"D64","v":15.7},null,{"$f":"IF(D64>V$83,V85,IF(D64>U$83,U85,IF(D64>T$83,T85,IF(D64>S83,S85,R85))))","v":215.21743846611196},{"$f":" -7.1864066799*O85^6 + 63.304761377*O85^5 - 222.30982965*O85^4 + 400.57269432*O85^3 - 403.56297354*O85^2 + 255.85632577*O85 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O85^6 + 0.00094358038872*O85^5 - 0.029734376328*O85^4 + 0.49468791547*O85^3 - 4.8016701723*O85^2 + 31.491049082*O85 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O85^6 + 0.00000001053096688*O85^5 - 0.0000034988475881*O85^4 + 0.00061292292067*O85^3 - 0.062604066919*O85^2 + 4.3688747745*O85 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O85^6 + 1.8867165569E-12*O85^5 - 0.0000000034275245432*O85^4 + 0.0000034048164769*O85^3 - 0.0020724712921*O85^2 + 0.93056131917*O85 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O85^6 + 4.589696886E-15*O85^5 - 2.7823504188E-11*O85^4 + 0.000000094407417758*O85^3 - 0.00020256473758*O85^2 + 0.33345911089*O85 + 342.90613285","v":348.0918743693037}]
[null,null,null,null,null,"P,ratio",null,null,{"$f":"I85/D74","v":19.56684598275606},null,{"$f":" -0.00000000054076309*I85^5 + 0.00000026431087*I85^4 - 0.000050841601*I85^3 + 0.0049745244*I85^2 - 0.28682223*I85 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*I85^5 - 0.00000087079731*I85^4 + 0.0001766481*I85^3 - 0.019163136*I85^2 + 1.4133748*I85 - 2.1991099","v":14.958187122013801},"P<150",null,{"$f":"O85","v":15.7},{"$f":"IF(D64>V$83,V86,IF(D64>U$83,U86,IF(D64>T$83,T86,IF(D64>S$84,S86,R86))))","v":24.805457263337026},null,{"$f":" 333.81229512*O86^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O86^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O86^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O86^6 - 1.719969264E-13*O86^5 + 2.9885380361E-10*O86^4 - 0.0000002757916642*O86^3 + 0.00014547505321*O86^2 - 0.043834660863*O86 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O86^6 + 8.109431269E-17*O86^5 - 2.8059085555E-13*O86^4 + 3.0537971562E-10*O86^3 + 0.000000457504271*O86^2 - 0.0015502195912*O86 + 1.4411827243","v":1.416958211762025}]
[null,null,"2nd Flash",null,null,"dh,isent",null,"btu/lb",{"$f":"IF(D18=1,0,K89*LN(I86)+L89)","v":184.34899789766038},150,{"$f":" -5.0493347E-15*I85^5 + 0.000000000024733176*I85^4 - 0.000000047788062*I85^3 + 0.0000469389*I85^2 - 0.02861559*I85 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*I85^5 - 0.00000000022501399*I85^4 + 0.000000443209*I85^3 - 0.00045591346*I85^2 + 0.27192791*I85 + 33.304544","v":37.204763325118513},"150<P<1500",null,{"$f":"D65","v":15.7},null,{"$f":"IF(D65>V$83,V87,IF(D65>U$83,U87,IF(D65>T$83,T87,IF(D65>S$83,S87,R87))))","v":215.21743846611196},{"$f":" -7.1864066799*O87^6 + 63.304761377*O87^5 - 222.30982965*O87^4 + 400.57269432*O87^3 - 403.56297354*O87^2 + 255.85632577*O87 + 14.788238833","v":-59290587.050530024},{"$f":" -0.000012178121702*O87^6 + 0.00094358038872*O87^5 - 0.029734376328*O87^4 + 0.49468791547*O87^3 - 4.8016701723*O87^2 + 31.491049082*O87 + 78.871966537","v":215.21743846611196},{"$f":" -1.2878309875E-11*O87^6 + 0.00000001053096688*O87^5 - 0.0000034988475881*O87^4 + 0.00061292292067*O87^3 - 0.062604066919*O87^2 + 4.3688747745*O87 + 161.40853789","v":216.73781342885434},{"$f":" -4.3371351471E-16*O87^6 + 1.8867165569E-12*O87^5 - 0.0000000034275245432*O87^4 + 0.0000034048164769*O87^3 - 0.0020724712921*O87^2 + 0.93056131917*O87 + 256.29706201","v":270.40900109364827},{"$f":" -3.2288675486E-19*O87^6 + 4.589696886E-15*O87^5 - 2.7823504188E-11*O87^4 + 0.000000094407417758*O87^3 - 0.00020256473758*O87^2 + 0.33345911089*O87 + 342.90613285","v":348.0918743693037}]
[null,"T,2nd","F",{"$f":"IF(D18=2,Q87,)","v":215.21743846611196},null,"x'",null,null,{"$f":"IF(D18=2,((D$90-I87)-D$76)/(D$77-D$76),0)","v":0.87454948964741819},1500,{"$f":" -1.6323827E-15*I85^5 + 0.000000000017815452*I85^4 - 0.000000077555328*I85^3 + 0.00016780015*I85^2 - 0.18362579*I85+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*I85^5 + 0.00000000015600207*I85^4 - 0.00000067364263*I85^3 + 0.0014334909*I85^2 - 1.5040745*I85 + 740.43412","v":718.63185533190745},"P>1500",null,{"$f":"D65","v":15.7},{"$f":"IF(D65>V$83,V88,IF(D65>U$83,U88,IF(D65>T$83,T88,IF(D65>S$84,S88,R88))))","v":24.805457263337026},null,{"$f":" 333.81229512*O88^-0.94402159016","v":24.805457263337026},{"$f":" 332.15976378*O88^-0.93664745606","v":25.188984307544711},{"$f":" 340.01247145*O88^-0.94294510344","v":25.341197027288182},{"$f":" 4.0723926273E-17*O88^6 - 1.719969264E-13*O88^5 + 2.9885380361E-10*O88^4 - 0.0000002757916642*O88^3 + 0.00014547505321*O88^2 - 0.043834660863*O88 + 7.0133287422","v":6.3599334223858452},{"$f":" -8.294928768E-21*O88^6 + 8.109431269E-17*O88^5 - 2.8059085555E-13*O88^4 + 3.0537971562E-10*O88^3 + 0.000000457504271*O88^2 - 0.0015502195912*O88 + 1.4411827243","v":1.416958211762025}]
[null,"h,f","btu/lb",{"$f":"R76","v":183.42392776971454},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I88>0.95,0,0.95-I88))","v":0.76227474482370916},null,{"$f":"IF($I85>$J88,K88,IF($I85>$J87,K87,K86))","v":56.960362460342893},{"$f":"IF($I85>$J88,L88,IF($I85>$J87,L87,L86))","v":14.958187122013801},null,null,{"$f":"D156","v":2.023782380117253},null,{"$f":"IF(D156>V$83,V89,IF(D156>U$83,U89,IF(D156>T$83,T89,IF(D67>S$83,S89,R89))))","v":126.56959727071965},{"$f":" -7.1864066799*O89^6 + 63.304761377*O89^5 - 222.30982965*O89^4 + 400.57269432*O89^3 - 403.56297354*O89^2 + 255.85632577*O89 + 14.788238833","v":126.15347911082888},{"$f":" -0.000012178121702*O89^6 + 0.00094358038872*O89^5 - 0.029734376328*O89^4 + 0.49468791547*O89^3 - 4.8016701723*O89^2 + 31.491049082*O89 + 78.871966537","v":126.56959727071965},{"$f":" -1.2878309875E-11*O89^6 + 0.00000001053096688*O89^5 - 0.0000034988475881*O89^4 + 0.00061292292067*O89^3 - 0.062604066919*O89^2 + 4.3688747745*O89 + 161.40853789","v":169.99880456533245},{"$f":" -4.3371351471E-16*O89^6 + 1.8867165569E-12*O89^5 - 0.0000000034275245432*O89^4 + 0.0000034048164769*O89^3 - 0.0020724712921*O89^2 + 0.93056131917*O89 + 256.29706201","v":258.17185556518939},{"$f":" -3.2288675486E-19*O89^6 + 4.589696886E-15*O89^5 - 2.7823504188E-11*O89^4 + 0.000000094407417758*O89^3 - 0.00020256473758*O89^2 + 0.33345911089*O89 + 342.90613285","v":343.58015266175835}]
[null,"h,g","btu/lb",{"$f":"R77","v":1151.4990492722723},null,"dh",null,"btu/lb",{"$f":"I$87*I89","v":140.52458533094557},null,null,null,null,null,{"$f":"D205","v":5.4543194797998051},null,{"$f":"IF(D205>V$83,V90,IF(D205>U$83,U90,IF(D205>T$83,T90,IF(D205>S$83,S90,R90))))","v":165.97460286600091},{"$f":" -7.1864066799*O90^6 + 63.304761377*O90^5 - 222.30982965*O90^4 + 400.57269432*O90^3 - 403.56297354*O90^2 + 255.85632577*O90 + 14.788238833","v":-25974.666700782262},{"$f":" -0.000012178121702*O90^6 + 0.00094358038872*O90^5 - 0.029734376328*O90^4 + 0.49468791547*O90^3 - 4.8016701723*O90^2 + 31.491049082*O90 + 78.871966537","v":165.97460286600091},{"$f":" -1.2878309875E-11*O90^6 + 0.00000001053096688*O90^5 - 0.0000034988475881*O90^4 + 0.00061292292067*O90^3 - 0.062604066919*O90^2 + 4.3688747745*O90 + 161.40853789","v":183.47173976696399},{"$f":" -4.3371351471E-16*O90^6 + 1.8867165569E-12*O90^5 - 0.0000000034275245432*O90^4 + 0.0000034048164769*O90^3 - 0.0020724712921*O90^2 + 0.93056131917*O90 + 256.29706201","v":261.31153500045866},{"$f":" -3.2288675486E-19*O90^6 + 4.589696886E-15*O90^5 - 2.7823504188E-11*O90^4 + 0.000000094407417758*O90^3 - 0.00020256473758*O90^2 + 0.33345911089*O90 + 342.90613285","v":344.71891444843317}]
[null,"x",null,{"$f":"(D$81-D89)/(D90-D89)","v":0},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I90,0)","v":1010.9744639413267},null,null,null,null,null,{"$f":"D253","v":14.7},null,{"$f":"IF(D253>V$83,V91,IF(D253>U$83,U91,IF(D253>T$83,T91,IF(D253>S$83,S91,R91))))","v":211.94836067987205},{"$f":" -7.1864066799*O91^6 + 63.304761377*O91^5 - 222.30982965*O91^4 + 400.57269432*O91^3 - 403.56297354*O91^2 + 255.85632577*O91 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*O91^6 + 0.00094358038872*O91^5 - 0.029734376328*O91^4 + 0.49468791547*O91^3 - 4.8016701723*O91^2 + 31.491049082*O91 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*O91^6 + 0.00000001053096688*O91^5 - 0.0000034988475881*O91^4 + 0.00061292292067*O91^3 - 0.062604066919*O91^2 + 4.3688747745*O91 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*O91^6 + 1.8867165569E-12*O91^5 - 0.0000000034275245432*O91^4 + 0.0000034048164769*O91^3 - 0.0020724712921*O91^2 + 0.93056131917*O91 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*O91^6 + 4.589696886E-15*O91^5 - 2.7823504188E-11*O91^4 + 0.000000094407417758*O91^3 - 0.00020256473758*O91^2 + 0.33345911089*O91 + 342.90613285","v":347.764508157205}]
[null,"sp vol","cft/lb",{"$f":"P80","v":25.282134687791768},null,"x'",null,null,{"$f":"(I91-D$76)/(D$77-D$76)","v":0.91647828014596588}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D91*(D$67)*(1-D83),0)","v":0},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I92>0.95,0,0.95-I92))","v":0.78323914007298301},null,null,null,null,null,"fan","power",null,null,"Evaporative Water Loss"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I93","v":144.38935058667968},null,null,null,null,null,"a","b",null,"a","b","c","d"]
[null,null,"Heat Rejection",null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I94,0)","v":1007.1096986855925},null,null,null,null,null,{"$f":" -2.0814*LN(D36) + 10.6013","v":4.1208292354095279},{"$f":"-0.0188*D36^0.0232","v":-2.0208239656205565E-2},null,{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.5751914180068483E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.20437741542346002},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":23.47053150360534},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":72.61892069999999}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,I82+I104,I82)","v":-17.696787747409754},null,"x'",null,null,{"$f":"(I95-D$76)/(D$77-D$76)","v":0.91278068505585352}]
[null,"h,cond-in","btu/lb",{"$f":"I107","v":1007.4204662470579},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I96>0.95,0,0.95-I96))","v":0.78139034252792683}]
[null,"h,cond-f","btu/lb",{"$f":"D76","v":53.061731902436257},null,"dh",null,"btu/lb",{"$f":"I$87*I97","v":144.04852661193291}]
[null,"Q,cond","btu/h",{"$f":"D96*(D97-D98)","v":-16889.083956583381},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I98,0)","v":1007.4505226603394}]
[null,null,"MMbtu/h",{"$f":"D99/1000000","v":-1.6889083956583381E-2},null,"x'",null,null,{"$f":"(I99-D$76)/(D$77-D$76)","v":0.913106766712106},null,null,null,null,null,null,"Additional CW pump head"]
[null,"Q,rejected- tower","btu/h",{"$f":"D99+D303","v":-1319.027760535897},null,"turb eff",null,null,{"$f":"D$32-0.5*(IF(I100>0.95,0,0.95-I100))","v":0.78155338335605307},null,null,null,null,null,"dP,cond (ft)","S","D"]
[null,null,null,null,null,"dh",null,"btu/lb",{"$f":"I$87*I101","v":144.07858302521439},null,null,null,null,null,{"$f":"IF(A19=1,P102,Q102)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},{"$f":"(D42+1-D74)*144/62.4","v":34.497067388736397}]
[null,"fan power","hp/MMbtu/h",{"$f":"O95*EXP(D20*P95)","v":1.5002660079657941},null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,D$90-I102,0)","v":1007.4204662470579}]
[null,null,"hp",{"$f":"D103*D101/1000000","v":-1.9788925126952516E-3},null,"m,turb",null,"lb/h",{"$f":"D93","v":0}]
[null,null,"kW",{"$f":"D104*0.7457","v":-1.4756601467168491E-3},null,"LP Turbine output",null,"kW",{"$f":"I102*I104/3413","v":0}]
[null,null,"w-h/lb",{"$f":"D105*1000/D67","v":-1.4756601467168491E-3}]
[null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(I103*I104+I81*I82)/(I82+I104),I81)","v":1007.4204662470579}]
[null,null,"CW & condensate pump power",null,null,"x",null,"% vapor",{"$f":"(I107-D$76)/(D$77-D$76)","v":0.91307801038699377}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},null,"sp vol",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I108+(1-I108)/62.4","v":405.35478555492051}]
[null,"total head","ft",{"$f":"D109+O102","v":88.07692307692308}]
[null,"DT,cw","F",{"$f":"D36","v":22.5}]
[null,"PPt-cond",null,{"$f":"D37","v":7.5},null,"Net Power"]
[null,"PPt-twr",null,{"$f":"D38","v":5},null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,I83+I105,I83)","v":-0.74706361053172365}]
[null,"CW flo","lb/h",{"$f":"D101/D111","v":-58.623456023817646},null,"generator efficiency",null,null,{"$f":"D33","v":0.98}]
[null,null,"lb/m",{"$f":"D114/60","v":-0.97705760039696077},null,"Gross Power",null,"kW",{"$f":"I113*I114","v":-0.73212233832108919}]
[null,"power, ideal","ft-lb/m",{"$f":"D110*D115","v":-86.056227111886159},null,"CW Pump Power",null,"kW",{"$f":"D119*0.7457+D305","v":2.8013250983897862E-2},{"$f":"(I116)*D$14/D$67","v":325.59014976639236},null,null,"J Cotton: area 26\" blade",41.1,"ft^2",null,"dh'= a * ln(Pr) +b"]
[null,null,"hp",{"$f":"D116/33000","v":-2.6077644579359442E-3},null,"Condensate Pump Power",null,"kW",{"$f":"D125*0.7457+D306","v":-6.6486235163745896E-4},{"$f":"(I117+I120)*D$14/D$67","v":-7.7275084126474818},null,null,"Diameter",{"$f":"2*(N116/PI())^0.5","v":7.2339577886945952},"ft",null,"a","b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"Fan Power",null,"kW",{"$f":"D105","v":-1.4756601467168491E-3},{"$f":"(I118)*D$14/D$67","v":-17.151183504192577},null,null,"speed",3600,"rpm",null,{"$f":" -0.00000000054076309*N123^5 + 0.00000026431087*N123^4 - 0.000050841601*N123^3 + 0.0049745244*N123^2 - 0.28682223*N123 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N123^5 - 0.00000087079731*N123^4 + 0.0001766481*N123^3 - 0.019163136*N123^2 + 1.4133748*N123 - 2.1991099","v":14.958187122013801},"P<150"]
[null,"Main CW pump power","hp",{"$f":"D117/D118","v":-3.4770192772479256E-3},null,"Vacuum Pump",null,"kW",{"$f":"D307","v":3.920165912198955E-2},{"$f":"(I119)*D$14/D$67","v":455.62987573117647},null,null,"tip speed (U)",{"$f":"PI()*ROUNDDOWN(N117,0)*N118/60","v":1319.4689145077132},"fps",150,{"$f":" -5.0493347E-15*N123^5 + 0.000000000024733176*N123^4 - 0.000000047788062*N123^3 + 0.0000469389*N123^2 - 0.02861559*N123 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N123^5 - 0.00000000022501399*N123^4 + 0.000000443209*N123^3 - 0.00045591346*N123^2 + 0.27192791*N123 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate flow","lb/h",{"$f":"D96","v":-17.696787747409754},null,"Cond Injection pump",null,"kW",{"$f":"D138","v":0},{"$f":"(I120)*D$14/D$67","v":0},null,null,"U/Co",0.45,"axial turbine",1500,{"$f":" -1.6323827E-15*N123^5 + 0.000000000017815452*N123^4 - 0.000000077555328*N123^3 + 0.00016780015*N123^2 - 0.18362579*N123+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N123^5 + 0.00000000015600207*N123^4 - 0.00000067364263*N123^3 + 0.0014334909*N123^2 - 1.5040745*N123 + 740.43412","v":718.63185533190745},"P>1500"]
[null,"Condensate pump head","ft",{"$f":"(D42+1-D74)*144/62+D109","v":99.719629113825022},null,"Net Power",null,"kW",{"$f":"I115-SUM(I116:I120)","v":-0.79719672592862234},null,null,null,"Co",{"$f":"N119/N120","v":2932.1531433504738},"fps",null,{"$f":"IF($N123>$P120,Q120,IF($N123>$P119,Q119,Q118))","v":56.960362460342893},{"$f":"IF($N123>$P120,R120,IF($N123>$P119,R119,R118))","v":14.958187122013801}]
[null,"power, ideal","ft-lb/m",{"$f":"D120*D121/60","v":-29.41195184462973},null,"brine effectiveness",null,"w-h/lb",{"$f":"I121*1000/D67","v":-0.79719672592862234},null,null,null,"dh,isent",{"$f":"N121^2/(2*32.174*778.17)","v":171.69741695629776},"btu/lb"]
[null,null,"hp",{"$f":"D122/33000","v":-8.9127126801908274E-4},null,"turbine steam flow",null,"lb/h",{"$f":"I82+I104","v":-17.696787747409754},null,null,null,"P,t-in",{"$f":"I63","v":14.7},"psi",null,"dh'= a * ln(Pr) +b"]
[null,"eff",null,{"$f":"D$45","v":0.75},null,"ejector steam flow",null,"lb/h",{"$f":"D302","v":11.768932093557654},null,null,null,"P,tex",{"$f":"D74","v":0.75127079821422771},"psi",null,"a","b"]
[null,"Condensate pump power","hp",{"$f":"D123/D124","v":-1.1883616906921103E-3},null,null,null,null,null,null,null,null,"Pr,hp",{"$f":"N123/N124","v":19.56684598275606},null,null,{"$f":" -0.00000000054076309*N130^5 + 0.00000026431087*N130^4 - 0.000050841601*N130^3 + 0.0049745244*N130^2 - 0.28682223*N130 + 60.251233","v":56.960362460342893},{"$f":" 0.0000000017257066*N130^5 - 0.00000087079731*N130^4 + 0.0001766481*N130^3 - 0.019163136*N130^2 + 1.4133748*N130 - 2.1991099","v":14.958187122013801},"P<150"]
[null,null,null,null,null,"# of HP turbine stages",null,null,{"$f":"ROUNDUP(N128,0)","v":1},null,null,null,"dh'",{"$f":"Q121*LN(N125)+R121","v":184.34899789766038},"btu/lb",150,{"$f":" -5.0493347E-15*N130^5 + 0.000000000024733176*N130^4 - 0.000000047788062*N130^3 + 0.0000469389*N130^2 - 0.02861559*N130 + 53.67656","v":53.265903205469883},{"$f":" 4.5323448E-14*N130^5 - 0.00000000022501399*N130^4 + 0.000000443209*N130^3 - 0.00045591346*N130^2 + 0.27192791*N130 + 33.304544","v":37.204763325118513},"150<P<1500"]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":1},null,"isentropic enthalpy change -equal dh",null,"btu.lb",{"$f":"I65/I126","v":184.34899789766038},{"$f":"IF(J135>N117,\"Increase # of Stages, rotor diameter too large\",\" \")","v":" "},null,null,"Pr,limit",{"$f":"EXP((N122-R121)/Q121)","v":15.669632230441799},null,1500,{"$f":" -1.6323827E-15*N130^5 + 0.000000000017815452*N130^4 - 0.000000077555328*N130^3 + 0.00016780015*N130^2 - 0.18362579*N130+ 123.86562","v":121.20233529590038},{"$f":" -1.4371477E-14*N130^5 + 0.00000000015600207*N130^4 - 0.00000067364263*N130^3 + 0.0014334909*N130^2 - 1.5040745*N130 + 740.43412","v":718.63185533190745},"P>1500"]
[null,null,"ft",{"$f":"D127*144/62.4","v":2.3076923076923079},null,"# LP turbine stages",null,null,{"$f":"IF(N132<1,1,0)+ROUNDUP(N132,0)","v":2},null,null,null,"#stage, hp",{"$f":"LN(N123)/LN(N127)","v":0.97678652399893384},null,null,{"$f":"IF($N130>$P127,Q127,IF($N130>$P126,Q126,Q125))","v":56.960362460342893},{"$f":"IF($N130>$P127,R127,IF($N130>$P126,R126,R125))","v":14.958187122013801}]
[null,"Evaporative Water loss","lb/h",{"$f":"(R95*D20^3+S95*D20^2+T95*D20+U95)*D101/1000000","v":-1.0616746944406972},null,"P,ratio/stage- HP",null,null,{"$f":"EXP(LN(I64)/I126)","v":19.566845982756064}]
[null,"Drift","lb/h",{"$f":"0.0005*D114","v":-2.9311728011908823E-2},null,"P,ratio/stage- LP",null,null,{"$f":"IF(D18=2,EXP(LN(I86)/I128),1)","v":4.4234427748933367},null,null,null,"P,t-in, lp",{"$f":"D65-D31","v":14.7},"psia"]
[null,"cycles",null,4,null,"P,ratio/stage",null,null,{"$f":"IF(D18=1,I129,I130)","v":4.4234427748933367},null,null,null,"Pr,limit",{"$f":"EXP((N122-R128)/Q128)","v":15.669632230441799}]
[null,"blow down","lb/h",{"$f":"D129/(D131-1)-D130","v":-0.32457983680165686},null,"isentropic enthalpy change - equal Pr",null,"btu/lb",{"$f":" 60.682*LN(I131) + 3.1839","v":93.413076356139257},null,null,null,"#stage, hp",{"$f":"LN(N130)/LN(N131)","v":0.97678652399893384}]
[null,"Water Loss","lb/h",{"$f":"D129+D130+D132","v":-1.4155662592542628},null,"isentropic enthalpy drop per stage",null,"btu/lb",{"$f":"IF(D18=1,I127,MAX(I127,I132))","v":184.34899789766038}]
[null,null,"fraction of gf flow",{"$f":"D133/D67","v":-1.4155662592542629E-3},null,"Velocity -isentropic dH (fps)",null,null,{"$f":"(2*32.174*778.18*I133)^0.5","v":3038.2810825340239}]
[null,"Stm condensate injected","lb/h",{"$f":"(D85+D93)-D133","v":-4.512289394597838},null,"tip diameter",null,"ft",{"$f":"0.45*I134/(60*PI())","v":7.2533617918182722},{"$f":"ROUND(I135,0)","v":7}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D135<0,0,D135)","v":0},null,"max exhaust flow",null,"cfs",{"$f":"I134*N116*(1-0*(1/3)^2)","v":124873.35249214839},{"$f":"2*0.0124*(I133*32.2*778)^1.5/60^2","v":68369.681200003921}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D136/60*D128/33000)/D45","v":0},null,"P,last stage",null,"psia",{"$f":"I131*D74","v":3.3232033843490756}]
[null,null,"kW",{"$f":"D137*0.7457","v":0},null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,I100,I78)","v":0.913106766712106}]
[null,null,null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D74^-0.9424)*I138+(1-I138)/62.4","v":405.3675512255731},{"$f":" (339.06*I137^-0.9424)*I138+(1-I138)/62.4","v":99.836404888942837}]
[]
[null,null,"NCG Removal"]
[null,"number of stages",null,{"$f":"D41","v":3}]
[null,"P,amb","psia",{"$f":"D42","v":14.7}]
[null,"MW,ncg","Mol Wt",{"$f":"D43","v":44}]
[null,"MW,H2O","Mol Wt",{"$f":"D44","v":18}]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D72","v":0.59655854821422771}]
[null,"P,total","psia",{"$f":"D149+D148","v":0.7509085482142277}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D143/D150)/D142)*1","v":2.6951116549813006}]
[null,"ncg flow","lb/h",{"$f":"D67*D22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D64","v":15.7}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$151*D150","v":2.023782380117253},{"$f":"Q89","v":126.56959727071965}]
[null,"Pr,jet",null,{"$f":"D156/D150","v":2.6951116549813006}]
[null,"T","R",{"$f":"D71+460","v":545}]
[null,"P,ncg","psi",{"$f":"D148","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$149/D159)*(D$145/D$144)*D$152","v":3.1622504543558323}]
[null,"total vent flow","lb/h",{"$f":"D152+D160","v":5.1622504543558323}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D160/D145","v":0.17568058079754623}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D162=0,0,D161/(D162+D163))","v":23.34432589633418}]
[null,"P,suction","psia",{"$f":"D150","v":0.7509085482142277}]
[null,"rho,","lb/cft",{"$f":"D165*D164/(D158*10.7316)","v":2.9971426010427745E-3}]
[null,"Psuc/Pstm",null,{"$f":"D165/D64","v":4.7828569949950814E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D157)^-2.1168)+0.1)*D167^(-1.155*D157^-0.0453)","v":15.50008349170589}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D168+8.9374)*D167^(2.9594*D168^-0.8458+0.99)","v":0.49800456901720175}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D169*(((460+$D$80)*D164)/(D158*$D$44))^0.5","v":0.63126442802762284}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D162=0,0,D161/D170)","v":8.1776355916097057}]
[]
[null,"dP","psid",{"$f":"D156-D165","v":1.2728738319030253}]
[null,"rho","lb/cft",{"$f":"D166","v":2.9971426010427745E-3}]
[null,"Head","ft",{"$f":"IF(D162=0,0,D173*144/D174)","v":61156.193145519173}]
[null,"vent flow","lb/h",{"$f":"D161","v":5.1622504543558323}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D175*D176)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D177*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D180+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D156-D182","v":1.4272238319030253}]
[null,"mole ratio","ncg/h2o",{"$f":"D183/D182","v":2.39242876692549}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D185/D184","v":1.8999330756651573E-2}]
[null,null,"lb/h",{"$f":"D186*D$145","v":0.34198795361972834}]
[null,"steam condensed","lb/h",{"$f":"D171+D160-D187","v":10.99789809234581}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D188*D189","v":11495.118691352272}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D190/(D191*D$39*0.9))","v":2.248411742112947}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D190/D194","v":510.89416406010099}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D195*D196/60)/(33000*D197)","v":3.0301674066242717E-2}]
[null,null,"kW",{"$f":"D198*0.7457","v":2.2595958351197196E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D156","v":13.676217619882745}]
[null,null,"ft",{"$f":"D200*144/62","v":31.764118342953473}]
[null,"Condensate pmp work","hp",{"$f":"(D201*D188)/(60*33000*D197)","v":2.3524480574344415E-4}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.7542205164288631E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$142>2,D$151*D156,D$143)","v":5.4543194797998051},{"$f":"Q90","v":165.97460286600091}]
[null,"Pr,jet",null,{"$f":"D205/D156","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg",null,{"$f":"D183","v":1.4272238319030253}]
[null,"vent flow,h2o","lb/h",{"$f":"D187","v":0.34198795361972834}]
[null,"total vent flow","lb/h",{"$f":"D$152+D209","v":2.3419879536197286}]
[null,"amount ncg","moles/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D186","v":1.8999330756651573E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D211=0,0,D210/(D211+D212))","v":36.335874446801306}]
[null,"P,suction","psia",{"$f":"D156","v":2.023782380117253}]
[null,"rho,","lb/cft",{"$f":"D214*D213/(D207*10.7316)","v":1.2572986452696713E-2}]
[null,"Psuc/Pstm",null,{"$f":"D156/D$64","v":0.12890333631320083}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D206)^-2.1168)+0.1)*D216^(-1.155*D206^-0.0453)","v":5.1863199226235874}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D217+8.9374)*D216^(2.9594*D217^-0.8458+0.99)","v":0.41236164639982026}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D218*(((460+$D$80)*D213)/(D207*$D$44))^0.5","v":0.65212882098412517}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D211=0,0,D210/D219)","v":3.5912965019479484}]
[]
[null,"dP","psid",{"$f":"D205-D214","v":3.4305370996825522}]
[null,"rho","lb/cft",{"$f":"D215","v":1.2572986452696713E-2}]
[null,"Head","ft",{"$f":"IF(D211=0,0,D222*144/D223)","v":39290.374185389555}]
[null,"vent flow","lb/h",{"$f":"D210","v":2.3419879536197286}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D224*D225)/(60*33000*D$147),0)","v":0}]
[null,null,"kW",{"$f":"D226*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D229+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D205-D231","v":4.8577609315855774}]
[null,"mole ratio","ncg/h2o",{"$f":"D232/D231","v":8.1429743084347308}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D234/D233","v":5.5820568422354361E-3}]
[null,null,"lb/h",{"$f":"D235*D$145","v":0.10047702316023785}]
[null,"steam condensed","lb/h",{"$f":"D220+D209-D236","v":3.8328074324074386}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D237*D238","v":4006.0906171956653}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084},""]
[null,"A","sq ft",{"$f":"(D239/(D240*D$39*0.9))","v":0.78357965894231441}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D239/D242","v":178.04847187536291}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D243*D244/60)/(33000*D245)","v":1.0560243475643126E-2}]
[null,null,"kW",{"$f":"D246*0.7457","v":7.8747735597870794E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D205","v":10.245680520200194}]
[null,null,"ft",{"$f":"D248*144/62","v":23.796419272723032}]
[null,"Condensate pmp work","hp",{"$f":"(D249*D237)/(60*33000*D245)","v":6.1418917611566633E-5}]
[null,null,"kW",{"$f":"D250*0.7457","v":4.5800086862945238E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D143","v":14.7},{"$f":"Q91","v":211.94836067987205}]
[null,"Pr,jet",null,{"$f":"D253/D205","v":2.6951116549813006}]
[null,"T","R",{"$f":"D$71+460","v":545}]
[null,"P,ncg-in",null,{"$f":"D232","v":4.8577609315855774}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D254>1,D236,0)","v":0.10047702316023785}]
[null,"total vent flow","lb/h",{"$f":"IF(D254>1,D$152+D257,0)","v":2.1004770231602379}]
[null,"amount ncg","moles/h",{"$f":"IF(D253>1,D234,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D257/D$145","v":5.5820568422354361E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D259=0,0,D258/(D259+D260))","v":41.156286442146722}]
[null,"P","psia",{"$f":"D205","v":5.4543194797998051}]
[null,"rho,","lb/cft",{"$f":"D262*D261/(D255*10.7316)","v":3.8380954823570256E-2}]
[null,"Psuc/Pstm",null,{"$f":"D205/D$64","v":0.34740888406368187}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D254)^-2.1168)+0.1)*D264^(-1.155*D254^-0.0453)","v":1.7353399647295724}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D265+8.9374)*D264^(2.9594*D265^-0.8458+0.99)","v":0.52656692298793917}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D266*(((460+$D$80)*D261)/(D255*$D$44))^0.5","v":0.88625558852411912}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D258/D267,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D253-D262","v":9.2456805202001942}]
[null,"rho","lb/cft",{"$f":"D263","v":3.8380954823570256E-2}]
[null,"Head","ft",{"$f":"IF(D259=0,0,IF(D41>2,D270*144/D271,0))","v":34688.50634458971}]
[null,"vent flow","lb/h",{"$f":"D258","v":2.1004770231602379}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D272*D273)/(60*33000*D$147),IF(A$21=3,(D272*D273)/(60*33000*D$147),0))","v":5.2570281778180968E-2}]
[null,null,"kW",{"$f":"D274*0.7457","v":3.920165912198955E-2}]
[]
[null,"T,cond","F",{"$f":"D71","v":85}]
[null,null,"R",{"$f":"D277+460","v":545}]
[null,"P,sat","psia",{"$f":"D$72","v":0.59655854821422771}]
[null,"P,ncg","psia",{"$f":"D253-D279","v":14.103441451785772}]
[null,"mole ratio","ncg/h2o",{"$f":"D280/D279","v":23.641336619857036}]
[null,"flow ncg","mole/h",{"$f":"D$152/D$144","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D282/D281","v":1.9226724015412428E-3}]
[null,null,"lb/h",{"$f":"D283*D$145","v":3.4608103227742368E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D268+D257-D284,0)","v":6.5868919932495482E-2}]
[null,"dh,stm-cond",null,{"$f":"R73-R72","v":1045.2105115751629}]
[null,"Q,reject","btu/h",{"$f":"D285*D286","v":68.846887499547037}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":16.23031921000084}]
[null,"A","sq ft",{"$f":"(D287/(D288*D$39*0.9))","v":1.346625071199683E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":22.5}]
[null,"CW,flo","lb/h",{"$f":"D287/D290","v":3.059861666646535}]
[null,"CW pmp head","ft",{"$f":"D$109+P$102","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D291*D292/60)/(33000*D293)","v":1.8148363679410941E-4}]
[null,null,"kW",{"$f":"D294*0.7457","v":1.353323479573674E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D253","v":1}]
[null,null,"ft",{"$f":"D296*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D297*D285)/(60*33000*D293)","v":1.0302079363831161E-7}]
[null,null,"kW",{"$f":"D298*0.7457","v":7.6822605816088976E-8}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D171+D220+D268)","v":11.768932093557654}]
[null,"Q,rejcted -ncg system","btu/lb",{"$f":"D190+D239+D287","v":15570.056196047484}]
[null,"CW flo","lb/h",{"$f":"D195+D243+D291","v":692.00249760211034}]
[null,"CW pump work","kW",{"$f":"D199+D247+D295","v":3.0606064258941641E-2}]
[null,"Condensate pump work","kW",{"$f":"D203+D251+D299","v":2.2129896111164766E-4}]
[null,"vacuum pump work","kW",{"$f":"D178+D227+D275","v":3.920165912198955E-2}]
[]
[null,null,"kW",{"$f":"SUM(D305:D307)","v":7.0029022342042835E-2}]

{"sheet":"Flash Plant F2-P90%","index":59,"n_rows":89,"n_cols":11,"rows_kept":89,"cut":false,"hidden":true,"merged":[]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"}]
[null,null,null,"Flash-Steam Conversion System Cost"]
[null,"This Sheet Last Modified:"]
[null,"User input required in cells:","na"]
[null,null,null,"P90% SCENARIO COSTS"]
[null,"Imported information",null,null,null,null,"Equipment Cost Calculations"]
["Geothermal Fluid Temperature","C",{"$f":"'Summary A1'!M277","v":98.624108971691584},null,null,"Turbine Generator Cost",null,null,{"$f":"C18*(2830*(C17/C18)^0.745+3685*(C17/C18)^0.617)","v":{"$error":"#NUM!"}},null,"curve fits of IPE turbine and generator costs; generator "]
[null,"F",{"$f":"C8*1.8+32","v":209.52339614904486},null,null,null,null,null,null,null,"     cost based on total gross power"]
["# of Flash","1 or 2",{"$f":"'Input A1'!T464","v":2},null,null,"Cooling Tower Cost",null,null,{"$f":"7800*C21^0.8","v":{"$error":"#NUM!"}},null,"curve fit of IPE cooling tower cost data"]
["HP Flash Pressure","psia",{"$f":"'Input A1'!Z487","v":15.7}]
["LP Flash Pressure","psia",{"$f":"'Input A1'!Z489","v":15.7},null,null,"Condenser Cost",null,null,{"$f":"IF(C22=\"surface\",H16,H17)","v":{"$error":"#NUM!"}},null,"Surface condenser costs based upon IPE costs for SS "]
["HP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J46","v":-68897.801659673962},null,"let",null,"F",{"$f":"(C24-(C24+C23))/LN(C24/(C24+C23))","v":16.23031921000084},null,null,"   condenser; direct contact costs based upon EPRI "]
[null,"cfm",{"$f":"C13*'Flash Plant F1-P90%'!D84/60","v":-29031.391687544005},null,"U",null,"btu/h-ft^2-F",{"$f":"C57","v":350},null,null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
["LP Steam Flow","lb/h",{"$f":"'Flash Plant F1-P90%'!J47","v":0},null,"Area",null,"sqft",{"$f":"C25*1000000/(H13*H14)","v":-34555.623539717715},null,null,"   equipment cost index)"]
[null,"cfm",{"$f":"C15*'Flash Plant F1-P90%'!D92/60","v":0},null,"SC condenser cost",null,null,{"$f":"102*H15^0.85","v":{"$error":"#NUM!"}}]
["Gross Power","kW",{"$f":"'Flash Plant F1-P90%'!J22","v":-8509.2523505501722},null,"DC condenser",null,null,{"$f":"(1.25*C8+1480)*C25","v":-314719.20946969581}]
["# T-G sets",null,{"$f":"IF('Flash Plant F1-P90%'!J44<1,1,'Flash Plant F1-P90%'!J44)","v":1}]
["HP Turbine-Generator","kW",{"$f":"'Flash Plant F1-P90%'!J23","v":-8509.2523505501722},null,null,"Pump Costs",null,null,{"$f":"H20+H21","v":{"$error":"#NUM!"}}]
["LP Turbine-Generator","KW",{"$f":"'Flash Plant F1-P90%'!J24","v":0},null,"Cooling Water",null,null,{"$f":"2.35*1185*C26^0.767","v":{"$error":"#NUM!"}}]
["Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant F1-P90%'!J25/1000000","v":-15.330689263654858},null,"Condensate",null,null,{"$f":"2.35*1185*C27^0.767","v":{"$error":"#NUM!"}}]
["Condenser Type",null,{"$f":"'Input A1'!T474","v":"surface"}]
["Cooling Water dT","F",{"$f":"'Input A1'!T476","v":22.5},null,null,"NCG Removal System",null,null,{"$f":"SUM(H24:H27)","v":2309845.0646906458}]
["Condenser Pinch Point","F",{"$f":"'Input A1'!T477","v":7.5},null,"Vacuum Pump",null,null,{"$f":"IF(C33<5000,70000*C33^0.34,7400*C33^0.6)+IF(C34<5000,70000*C34^0.34,7400*C34^0.6)+IF(C35<5000,70000*C35^0.34,7400*C35^0.6)","v":561081.80529100145}]
["Condenser Q","MMbtu/hr",{"$f":"'Flash Plant F1-P90%'!J26/1000000","v":-196.29708019258317},null,"Condensers",null,null,{"$f":"322*((C36)^0.72+(C37)^0.72+(C38)^0.72)","v":728387.47125489358}]
["Cooling Water Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J27","v":-40.41241867538016},null,"pumps",null,null,{"$f":"2.35*1085*((C39)^0.767+(C40)^0.767)","v":295622.93105056603}]
["Condensate Pump Power","hp",{"$f":"'Flash Plant F1-P90%'!J33","v":-13.811994226285629},null,"ejectors",null,null,{"$f":"IF(C32=\"V\",0,IF(C32=\"J\",(1*76*C42^-0.45+1*43*C44^-0.63+1*43*C46^-0.63),(1*76*C42^-0.45+1*43*C44^-0.63)))*C31","v":724752.85709418496}]
["H2S Level","ppm",{"$f":"'Input A1'!Z483","v":20},null,null,"H2S Removal System",null,null,{"$f":"(115000*C29^0.58)","v":2711276.0017954484}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J35","v":232.45438378683215}]
["NCG Level","ppm",{"$f":"'Input A1'!Z481","v":2000},null,null,"Flash Vessels",null,null,{"$f":"H43+H55","v":{"$error":"#DIV/0!"}}]
[null,"lb/h",{"$f":"'Flash Plant F1-P90%'!J34","v":23245.438378683215},null,"max drop size",null,"micron",{"$f":"C58","v":200}]
["NCG Removal system",null,{"$f":"'Input A1'!T484","v":"Hybrid"},null,null,null,"inch",{"$f":"0.00003936996*H31","v":7.8739919999999998E-3}]
["Vac Pump- 1st stage","KW",{"$f":"'Flash Plant F1-P90%'!J29","v":0},null,"HP flash"]
["Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant F1-P90%'!J30","v":0},null,"P",null,"psia",{"$f":"C11","v":15.7}]
["Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant F1-P90%'!J31","v":455.62987573117647},null,"flow",null,"cfm",{"$f":"C14","v":-29031.391687544005}]
["A, 1st stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J51","v":26132.658300597148},null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*H$31^2*LN(H34)+0.01096*H$31^2","v":334.70815221558792}]
["A,2nd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J52","v":9107.3263383665908},null,"A,cross-sect",null,"sq ft",{"$f":"H35/H36","v":-86.736434399257405}]
["A, 3rd stage","sq ft",{"$f":"'Flash Plant F1-P90%'!J53","v":156.51445055881067},null,"# vessels",null,null,{"$f":"ROUNDUP(H37/300,0)","v":-1}]
["ncg condensate pmp","hp",{"$f":"'Flash Plant F1-P90%'!J37","v":3.4492365319749361},null,"A",null,"sq ft",{"$f":"H37/H38","v":86.736434399257405}]
["ncg cw water pump","hp",{"$f":"'Flash Plant F1-P90%'!J38","v":477.0359264752895},null,"D",null,"ft",{"$f":"(H39*4/PI())^0.5","v":10.508865697422429}]
["ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D161","v":59999.387416028971},null,"H",null,"ft",{"$f":"H40*3","v":31.526597092267288}]
["Pr,1st",null,{"$f":"1/'Flash Plant F1-P90%'!D167","v":20.908005425343653},null,"volume",null,"gal",{"$f":"H39*H41*7.4805","v":20455.461813839214}]
["ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D210","v":27220.268329742907},null,"total cost - HP flash",null,null,{"$f":"H38*IF(H34<75,166.5*H42^0.625,110*H42^0.68)","v":-82351.221119349648}]
["Pr,2nd",null,{"$f":"1/'Flash Plant F1-P90%'!D216","v":7.7577511071572722}]
["ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant F1-P90%'!J14/'Flash Plant F1-P90%'!D67*'Flash Plant F1-P90%'!D258","v":24413.254603855636},null,"LP flash"]
["Pr,3rd",null,{"$f":"1/'Flash Plant F1-P90%'!D264","v":2.8784525838915931},null,"P",null,"psia",{"$f":"C12","v":15.7}]
["Year of Estimate",null,{"$f":"'Input A1'!T39","v":2011},null,"flow",null,"cfm",{"$f":"C16","v":0}]
["Net Plant Power","kW",{"$f":"'Flash Plant F1-P90%'!J21","v":-9265.5936841309012},null,"V,terminal",null,"ft/m",{"$f":"IF(C10=1,0,-0.0009414*H$31^2*LN(H46)+0.01096*H$31^2)","v":334.70815221558792}]
["Tax",null,{"$f":"'Input A1'!T512","v":0.05},null,"A,cross-sect",null,"sq ft",{"$f":"IF(C10=1,0,H47/H48)","v":0}]
["Freight",null,{"$f":"'Input A1'!T513","v":0.05},null,"# vessels",null,null,{"$f":"ROUNDUP(H49/300,0)","v":0}]
["Steel cost index",null,{"$f":"Tables!F37","v":2.2191060473269064},null,"A",null,"sq ft",{"$f":"IF(C10=1,0,H49/H50)","v":{"$error":"#DIV/0!"}}]
["Labor cost index",null,{"$f":"Tables!C37","v":1.2387181164159582},null,"D",null,"ft",{"$f":"(H51*4/PI())^0.5","v":{"$error":"#DIV/0!"}}]
["Process equipment cost index",null,{"$f":"Tables!L37","v":1.4620386784276018},null,"H",null,"ft",{"$f":"H52*3","v":{"$error":"#DIV/0!"}}]
["Turbine-Generator cost index",null,{"$f":"Tables!I37","v":1.3599033816425121},null,"volume",null,"gal",{"$f":"H51*H53*7.4805","v":{"$error":"#DIV/0!"}}]
[" Direct Installation Multiplier Used",null,{"$f":"'Input A1'!Z517","v":0},null,"total cost - LP flash",null,null,{"$f":"IF(C10=1,0,H50*IF(H46<75,166.5*H54^0.625,110*H54^0.68))","v":{"$error":"#DIV/0!"}}]
["Indirect Plant Cost","$K",{"$f":"'Input A1'!Z522/1000","v":{"$error":"#NUM!"}}]
["Condenser U","btu/h-sqft-F",{"$f":"'Input A1'!E494","v":350}]
["Maximum drop size in flasher","micron",{"$f":"'Input A1'!T495","v":200}]
[]
[]
[null,null,null,"Plant Cost Calculations"]
["Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
["Turbine Generator Cost",2002,{"$f":"I8","v":{"$error":"#NUM!"}},{"$f":"C54","v":1.3599033816425121},{"$f":"C63*D63*F63","v":{"$error":"#NUM!"}},{"$f":"'Input A1'!Z498","v":1},{"$f":"E63/C$48","v":{"$error":"#NUM!"}}]
["Flash Vessels",2002,{"$f":"I30","v":{"$error":"#DIV/0!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#DIV/0!"},{"$f":"'Input A1'!T500","v":1},{"$f":"E64/C$48","v":{"$error":"#DIV/0!"}}]
["Cooling Tower Cost",2002,{"$f":"I10","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!Z502","v":1},{"$error":"#NUM!"}]
["Condenser Cost",2002,{"$f":"I12","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!Z504","v":1},{"$error":"#NUM!"}]
["Pump Costs",2002,{"$f":"I19","v":{"$error":"#NUM!"}},{"$f":"C53","v":1.4620386784276018},{"$error":"#NUM!"},{"$f":"'Input A1'!Z506","v":1},{"$error":"#NUM!"}]
["NCG Removal System",2002,{"$f":"I23","v":2309845.0646906458},{"$f":"C53","v":1.4620386784276018},3377082.8257528301,{"$f":"'Input A1'!Z508","v":1},-364.47560090366682]
["H2S Removal System",2002,{"$f":"I28","v":2711276.0017954484},{"$f":"C53","v":1.4620386784276018},3963990.3825174896,{"$f":"'Input A1'!Z510","v":1},-427.81828317235409]
[]
["Total Equipment Dollars",null,{"$f":"SUM(C63:C69)","v":{"$error":"#NUM!"}},{"$f":"'Flash Plant F2-Reference'!D71","v":{"$error":"#NUM!"}},{"$f":"SUM(E63:E69)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(G63:G69)","v":{"$error":"#NUM!"}}]
[]
["Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
["Total Material Cost Multiplier",null,{"$f":" 8.65*C8^-0.297","v":2.2120917139258132},{"$f":"C53","v":1.4620386784276018},{"$f":"1+(C74-1)*D74/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E74","v":{"$error":"#NUM!"}},"comment: multiplier applied to main equipment items to get total material cost"]
["Pipe and Steel",null,{"$f":" 374.65*C8^-1.327","v":0.84646727588353621},{"$f":"C51","v":2.2191060473269064},{"$f":"C75*D75/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E75","v":{"$error":"#NUM!"}},"comment: this is included in the multiplier in Row 74"]
["Other",null,{"$f":"C74-C75-1","v":0.36562443804227707},{"$f":"C53","v":1.4620386784276018},{"$f":"C76*D76/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E76","v":{"$error":"#NUM!"}},"comment: this is included in the multiplier in Row 74"]
["Labor Cost Multiplier",null,{"$f":" (42.65*C8^-0.923)*(1+0.45)","v":0.89297776117789562},{"$f":"C52","v":1.2387181164159582},{"$f":"C77*D77/D71","v":{"$error":"#NUM!"}},null,{"$f":"E$71*E77","v":{"$error":"#NUM!"}},"comment: multiplier applied to total material cost to get labor cost "]
["Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*C8^-0.827","v":0.36297270497481859},{"$f":"C53","v":1.4620386784276018},{"$f":"C78*D78/D71","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"},"comment: applied to total material cost"]
["direct Multiplier in 2002",null,{"$f":"C74+C77+C78","v":3.4680421800785273},null,{"$f":"E74+E77+E78","v":{"$error":"#NUM!"}}]
["Tax",null,{"$f":"(C74+C78)*C49","v":0.12875322094503158},null,{"$f":"(E74+E78)*C49","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"}]
["Freight",null,{"$f":"(C74+C78)*C50","v":0.12875322094503158},null,{"$f":"(E74+E78)*C50","v":{"$error":"#NUM!"}},null,{"$error":"#NUM!"}]
["direct multiplier",null,{"$f":"SUM(C79:C81)","v":3.7255486219685907},null,{"$f":"SUM(E79:E81)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(G77:G81)+G74","v":{"$error":"#NUM!"}}]
[]
["Installation Multiplier",null,null,null,{"$f":"C55","v":0}]
["Direct Plant Construction Cost",null,null,null,{"$f":"E71*E84","v":{"$error":"#NUM!"}}]
["Indirect Costs",null,null,null,{"$f":"C56*1000","v":{"$error":"#NUM!"}}]
["Total Plant Cost",null,null,null,{"$f":"E85+E86","v":{"$error":"#NUM!"}}]
["Installation Multiplier",null,null,null,{"$f":"E87/E71","v":{"$error":"#NUM!"}}]
["Plant Cost","$/kW",null,null,{"$f":"E87/C48","v":{"$error":"#NUM!"}}]

{"sheet":"LCOE Flash 10-90s","index":60,"n_rows":142,"n_cols":22,"rows_kept":142,"cut":false,"hidden":true,"merged":[[8,3,8,5],[9,3,9,5],[10,3,10,5]]}
[{"$f":"'Input A1'!A75","v":1}]
[{"$f":"'Input A1'!A398","v":1}]
[]
[]
[null,"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D8,F8)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"'Summary A1'!H24","v":77.533306814238927},{"$f":"(F8-D8)/D8","v":-0.73915537943997622},{"$f":"'Summary A1'!J24","v":20.224145996724065}]
[null,"Resource Type",null,{"$f":"IF(A1=0,\"HYDROTHERMAL\",\"EGS\")","v":"EGS"}]
[null,"Conversion System",null,{"$f":"IF(A2=1,\"BINARY\",\"FLASH-STEAM\")","v":"BINARY"}]
[null,"Power Sales","kW",{"$f":"'Summary A1'!H296","v":10000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System: P10%",null,{"$f":"J32","v":{"$error":"#NUM!"}}]
[null,"b. Flash System:  90%",null,{"$f":"J48","v":{"$error":"#NUM!"}}]
[]
[null,"X1. P10% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"P10%",null,null,null,"P90%"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":2.9166666666666671E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R24","v":683.89580812802444},{"$f":"C23*$D$60","v":73.860747277826633},0,{"$f":"100*D23/($D$66*8760)","v":1.0390874843795754},{"$f":"(E23*1000/$P$58)*100","v":0},{"$f":"F23+G23","v":1.0390874843795754},null,null,null,null,null,"Item"]
[null," - Confirmation",{"$f":"R25","v":2581.308462495263},{"$f":"C24*$D$60","v":278.78131394948838},0,{"$f":"100*D24/($D$66*8760)","v":3.9219502222768514},{"$f":"(E24*1000/$P$58)*100","v":0},{"$f":"F24+G24","v":3.9219502222768514},null,null,null,null,null,"a1. Exploration [d]",{"$f":"(SUM(D82:D85)-D83)/1000000*D86","v":3.8389580812802446},{"$f":"D85/1000000*D86","v":3},{"$f":"SUM(O24:P24)","v":6.8389580812802446},{"$f":"1000*Q24/$D$138","v":683.89580812802444},{"$f":"(SUM(E82:E85)-E83)/1000000*E86","v":3.9002995222306942},{"$f":"E85/1000000*E86","v":3},{"$f":"SUM(S24:T24)","v":6.9002995222306946},{"$f":"U24*1000/E$138","v":690.02995222306947}]
[null," - Field-Well",{"$f":"R26","v":13888.087262464061},{"$f":"C25*$D$60","v":1499.9134243461185},{"$f":"P$52","v":2219.0938449455166},{"$f":"100*D25/($D$66*8760)","v":21.101076340705323},{"$f":"(E25*1000/P$58)*100","v":3.1218647602809435},24.222941100986265,null,null,null,null,null,"a2. Confirmation [e]",{"$f":"SUM(D91:D93)/1000000","v":5.5149087916644106},{"$f":"D94/1000000","v":20.298175833288219},{"$f":"SUM(O25:P25)","v":25.81308462495263},{"$f":"1000*Q25/$D$138","v":2581.308462495263},{"$f":"SUM(E91:E93)/1000000","v":5.5149087916644106},{"$f":"E94/1000000","v":20.298175833288219},{"$f":"SUM(S25:T25)","v":25.81308462495263},{"$f":"U25*1000/E$138","v":2581.308462495263}]
[null," - Field-Makeup",null,{"$f":"Q75","v":0},null,{"$f":"100*D26/($D$66*8760)","v":0},{"$f":"(E26*1000/P$58)*100","v":0},0,null,null,null,null,null,"b. Main wells",{"$f":"D105/1000000","v":7.1798236282367274},{"$f":"(D109+D111)/1000000","v":131.70104899640387},{"$f":"SUM(O26:P26)","v":138.8808726246406},{"$f":"1000*Q26/$D$138","v":13888.087262464061},{"$f":"(E105)/1000000","v":12.663848350541571},{"$f":"(E109+E111)/1000000","v":234.18000819636185},{"$f":"SUM(S26:T26)","v":246.84385654690342},{"$f":"U26*1000/E$138","v":24684.385654690344}]
[null," - Field-Other",{"$f":"R27","v":3644.3181390632208},{"$f":"C27*$D$60","v":393.58635901882786},{"$f":"P53","v":3970.0030627651981},5.5370501213675816,{"$f":"(E27*1000/P$58)*100","v":5.5850782012143263},11.122128322581908,null,null,null,null,null,"c. Other field",{"$f":"SUM(O28:O31)","v":36.443181390632205},null,{"$f":"SUM(O27:P27)","v":36.443181390632205},{"$f":"1000*Q27/$D$138","v":3644.3181390632208},{"$f":"SUM(S28:S31)","v":63.523887315157467},null,{"$f":"SUM(S27:T27)","v":63.523887315157467},{"$f":"U27*1000/E$138","v":6352.3887315157463}]
[null," - Plant",{"$f":"R$32","v":{"$error":"#NUM!"}},{"$f":"C28*$D$60","v":{"$error":"#NUM!"}},{"$f":"P$54","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"(E28*1000/P$58)*100","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,null,null,null,null,"     c1. Surface Equip [k]",{"$f":"D106/1000000","v":6.4394875022403433},null,null,null,{"$f":"E106/1000000","v":10.983297943014376}]
[null," - Permitting",{"$f":"R35","v":168},{"$f":"C29*$D$60","v":18.143999999999998},null,0.25525335190106913,{"$f":"(E29*1000/$Q$58)*100","v":0},0.25525335190106913,null,null,null,null,null,"     c2. DHPs ",{"$f":"D122*D101/1000000","v":3.1646294445585452},null,null,null,{"$f":"E101*E122/1000000","v":5.3976450853783042}]
[null," - Contingency",{"$f":"R$36","v":{"$error":"#NUM!"}},{"$f":"C30*$D$60","v":{"$error":"#NUM!"}},0,{"$error":"#NUM!"},{"$f":"(E30*1000/P$58)*100","v":0},{"$error":"#NUM!"},null,null,null,null,null,"     c3. INJ-Pumps",{"$f":"D123/1000000","v":1.2913066215318225},null,null,null,{"$f":"E123/1000000","v":1.7160157860768952}]
[null," - Taxes & Insurance",null,null,{"$f":"P55","v":{"$error":"#NUM!"}},null,{"$f":"(E31*1000/P$58)*100","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,null,null,null,null,"     c4. Stimulation",{"$f":"D117/1000000","v":25.547757822301495},null,null,null,{"$f":"E117/1000000","v":45.426928500687893}]
[null,"- TOTAL",{"$f":"SUM(C23:C30)","v":{"$error":"#NUM!"}},{"$f":"SUM(D23:D30)","v":{"$error":"#NUM!"}},{"$f":"SUM(E23:E31)","v":{"$error":"#NUM!"}},{"$f":"SUM(F23:F31)","v":{"$error":"#NUM!"}},{"$f":"SUM(G23:G31)","v":{"$error":"#NUM!"}},{"$f":"SUM(H23:H31)","v":{"$error":"#NUM!"}},{"$f":"H32*I21","v":{"$error":"#NUM!"}},{"$f":"H32+I32","v":{"$error":"#NUM!"}},null,null,null,"d. Plant",{"$f":"O33+O34","v":{"$error":"#NUM!"}},null,{"$f":"SUM(O32:P32)","v":{"$error":"#NUM!"}},{"$f":"1000*Q32/$D$138","v":{"$error":"#NUM!"}},{"$f":"S33+S34","v":{"$error":"#NUM!"}},null,{"$f":"S32","v":{"$error":"#NUM!"}},{"$f":"U32*1000/E$138","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"     d1. power plant",{"$f":"D139*D142/1000","v":{"$error":"#NUM!"}},null,null,null,{"$f":"E139*E142/1000","v":{"$error":"#NUM!"}}]
[{"$f":"'Input A1'!A383","v":1},"X2. P90% LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"    d2. Transmission",{"$f":"D140/1000000","v":0},null,null,null,{"$f":"E140/1000000","v":0}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"e. Permitting",{"$f":"(D83+D92+D107+D141)/1000000","v":1.68},null,{"$f":"SUM(O35:P35)","v":1.68},{"$f":"1000*Q35/$D$138","v":168},{"$f":"(E83+E92+E107+E141)/1000000","v":1.68},null,{"$f":"S35","v":1.68},{"$f":"U35*1000/E$138","v":168}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"f. Contingency",null,null,{"$f":"SUM(Q24:Q35)*D61","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},null,null,{"$f":"SUM(U24:U35)*E61","v":{"$error":"#NUM!"}},{"$f":"U36*1000/E$138","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,{"$f":"E62","v":2.9166666666666671E-2},null,null,null,null,"Total",null,{"$f":"SUM(P24:P35)","v":154.99922482969208},{"$f":"SUM(Q24:Q36)","v":{"$error":"#NUM!"}},{"$f":"Q37*1000/D$138","v":{"$error":"#NUM!"}},null,{"$f":"SUM(T24:T36)","v":257.47818402965009},{"$f":"SUM(U24:U36)","v":{"$error":"#NUM!"}},{"$f":"U37*1000/E$138","v":{"$error":"#NUM!"}}]
[null,"Nominal Cost System",null,null,null,null,null,null,null,null,null,null,null,"costs for tax & Insurance"]
[null," - Exploration",{"$f":"V24","v":690.02995222306947},{"$f":"C39*$E$60","v":74.523234840091504},0,{"$f":"100*D39/($E$66*8760)","v":1.0843144218315255},{"$f":"(E39*1000/$Q$58)*100","v":0},{"$f":"F39+G39","v":1.0843144218315255},null,null,null,null,null,"plant",{"$f":"D142*D139*1000","v":{"$error":"#NUM!"}},null,null,null,{"$f":"E142*E139*1000","v":{"$error":"#NUM!"}}]
[null," - Confirmation",{"$f":"V25","v":2581.308462495263},{"$f":"C40*$E$60","v":278.78131394948838},0,{"$f":"100*D40/($E$66*8760)","v":4.0562731864928443},0,{"$f":"F40+G40","v":4.0562731864928443},null,null,null,null,null,"transmission",{"$f":"D140","v":0},null,null,null,{"$f":"E140","v":0}]
[null," - Field-Well",{"$f":"V26","v":24684.385654690344},{"$f":"C41*$E$60","v":2665.9136507065573},{"$f":"Q52","v":3756.2782329448855},{"$f":"100*D41/($E$66*8760)","v":38.789092086801617},5.4653916582306223,44.254483745032239,null,null,null,null,null,"successful confirmation wells",{"$f":"('Summary A1'!L96*D90)*(1+'Input A1'!T179)+D93","v":20800467.699962102},null,null,null,{"$f":"('Summary A1'!M96*E90)*(1+'Input A1'!T179)+E93","v":20800467.699962102}]
[null," - Field-Makeup",null,{"$f":"R75","v":0},null,{"$f":"100*D42/($E$66*8760)","v":0},0,0,null,null,null,null,null,"production wells (successful)",{"$f":"D102*D108*(1+'Input A1'!T237)","v":87454493.269715458},null,null,null,{"$f":"E102*E108*(1+'Input A1'!T237)","v":159189764.70968604}]
[null," - Field-Other",{"$f":"V27","v":6352.3887315157463},{"$f":"C43*$E$60","v":686.05798300370054},{"$f":"Q53","v":6715.9361961638515},9.9821561259356439,9.7716993756733714,19.753855501609017,null,null,null,null,null,"injection wells (&stimulation)",{"$f":"D104*D110*(1+'Input A1'!T237)","v":50831608.176508605},null,null,null,{"$f":"E104*E110*(1+'Input A1'!T237)","v":86699243.896493897}]
[null," - Plant",{"$f":"V32","v":{"$error":"#NUM!"}},{"$f":"C44*$E$60","v":{"$error":"#NUM!"}},{"$f":"Q54","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},null,null,null,null,null,"geothermal pumps",{"$f":"(D101*D122+D123)*(1+'Input A1'!T237)","v":4678732.8693948863},null,null,null,{"$f":"(E101*E122+E123)*(1+'Input A1'!T237)","v":7469343.9150279593}]
[null," - Permitting",{"$f":"V35","v":168},{"$f":"C45*$E$60","v":18.143999999999998},null,{"$f":"100*D45/($E$66*8760)","v":0.26399552987637109},{"$f":"(E45*1000/$Q$58)*100","v":0},{"$f":"F45+G45","v":0.26399552987637109},null,null,null,null,null,"surface equipment",{"$f":"D106*(1+'Input A1'!T237)","v":6761461.8773523606},null,null,null,{"$f":"E106*(1+'Input A1'!T237)","v":11532462.840165095}]
[null," - Contingency",{"$f":"V36","v":{"$error":"#NUM!"}},{"$f":"C46*$E$60","v":{"$error":"#NUM!"}},null,{"$f":"100*D46/($E$66*8760)","v":{"$error":"#NUM!"}},0,{"$error":"#NUM!"},null,null,null,null,null,"total with contingency",{"$f":"SUM(O39:O45)*(1+D61)","v":{"$error":"#NUM!"}},null,null,null,{"$f":"SUM(S39:S45)*(1+E61)","v":{"$error":"#NUM!"}}]
[null," - Taxes & Insurance",null,null,{"$f":"Q55","v":{"$error":"#NUM!"}},null,{"$f":"(E47*1000/P$58)*100","v":{"$error":"#NUM!"}},{"$error":"#NUM!"}]
[null,"- TOTAL",{"$f":"SUM(C39:C46)","v":{"$error":"#NUM!"}},{"$f":"SUM(D39:D46)","v":{"$error":"#NUM!"}},{"$f":"SUM(E39:E47)","v":{"$error":"#NUM!"}},{"$f":"SUM(F39:F46)","v":{"$error":"#NUM!"}},{"$f":"SUM(G39:G47)","v":{"$error":"#NUM!"}},{"$f":"SUM(H39:H47)","v":{"$error":"#NUM!"}},{"$f":"H48*I37","v":{"$error":"#NUM!"}},{"$f":"H48+I48","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H84/1000,(D130/100)*P58/1000)","v":2219.0938449455166},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q84/1000,(E130/100)*Q58/1000)","v":3756.2782329448855}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!H85+'O&M Cost F1 10-90s'!H86)/1000,0)","v":3970.0030627651981},{"$f":"IF(A128=0,('O&M Cost F1 10-90s'!Q85+'O&M Cost F1 10-90s'!Q86)/1000,0)","v":6715.9361961638515}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!H42/1000,(D129/100)*P58/1000)","v":{"$error":"#NUM!"}},{"$f":"IF(A128=0,'O&M Cost F1 10-90s'!Q42/1000,(E129/100)*Q58/1000)","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!H92/1000,0)","v":{"$error":"#NUM!"}},{"$f":"IF(A129=0,'O&M Cost F1 10-90s'!Q92/1000,0)","v":{"$error":"#NUM!"}}]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P52:P55)","v":{"$error":"#NUM!"}},{"$f":"SUM(Q52:Q55)","v":{"$error":"#NUM!"}}]
[null,null,null,"P10%","P90%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D138*1000*365*24*D66","v":71082318.272679284},{"$f":"E138*1000*365*24*E66","v":68728436.456847653}]
[null,"Utilization Factor [i]",null,{"$f":"'Input A1'!Y40","v":0.95},{"$f":"'Input A1'!Z40","v":0.95}]
[null,"Fixed Charge Rate",null,{"$f":"'Input A1'!Y47","v":0.108},{"$f":"'Input A1'!Z47","v":0.108}]
[null,"Contingency",null,{"$f":"'Input A1'!Y41","v":0.15},{"$f":"'Input A1'!Z41","v":0.15}]
[null,"Royalty",null,{"$f":"'Input A1'!C44","v":2.9166666666666671E-2},{"$f":"'Input A1'!D44","v":2.9166666666666671E-2},"<== This is the average royalty over 30 yr life",null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,"Discount rate",null,{"$f":"'Input A1'!Y44","v":7.0000000000000007E-2},{"$f":"'Input A1'!Z44","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,"P10%","P90%"]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/'Summary A1'!L193","v":9.2500445484595517E-2},{"$f":"1/'Summary A1'!M193","v":9.2500445484595517E-2},"<==  The Unacost factor is the annual fraction that needs to be recovered to pay for the summed present value of the discounted Makeup costs",null,null,null,null,null,null,null,"a. Producers",null,null,{"$f":"(D101)*D108/1000","v":96822.110812397339},{"$f":"(E101)*E108/1000","v":165141.41694570263}]
[null,"Power after Drawdown",null,{"$f":"'Summary A1'!L189","v":0.85414946254120738},{"$f":"'Summary A1'!M189","v":0.82586441308396619},null,null,null,null,null,null,null,null,"b. Spare ProdWells",null,null,{"$f":"D99*D108/1000","v":0},{"$f":"E99*E108/1000","v":0}]
[null,"Levelized Utilization Factor [h]",null,{"$f":"D59*D65","v":0.81144198941414702},{"$f":"E59*E65","v":0.78457119242976781},"<== Ratio of actual power to nominal power (at design) - used in LCOE calculations",null,null,null,null,null,null,null,"c. Dry Holes",null,null,{"$f":"D100*D108/1000","v":0},{"$f":"E100*E108/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Injectors",null,null,{"$f":"D104*D110/1000","v":48411.05540619867},{"$f":"E104*E110/1000","v":82570.708472851315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"e. DownHole Pumps",null,null,{"$f":"D101*D122/1000","v":3164.6294445585449},{"$f":"E101*E122/1000","v":5397.6450853783044}]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"f. Field piping",null,null,{"$f":"D106/1000","v":6439.487502240343},{"$f":"E106/1000","v":10983.297943014375}]
[null,null,null,"P10%","P90%",null,null,null,null,null,null,null,null,"g. Stimulation (Injection Wells)",null,null,{"$f":"D104*D116/1000","v":26831.197926001427},{"$f":"E104*E116/1000","v":45763.74142922656}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"h. Total",null,null,{"$f":"SUM(Q64:Q70)","v":181668.48109139633},{"$f":"SUM(R64:R70)","v":309856.80987617315}]
[null,"Resource Type",null,{"$f":"'Input A1'!T75","v":"EGS"},{"$f":"D72","v":"EGS"},null,null,null,null,null,null,null,null,"i. Fraction to pay:",null,null,{"$f":"'Summary A1'!L192","v":0},{"$f":"'Summary A1'!M192","v":0}]
[null,"Reservoir Temp","°C",{"$f":"'Summary A1'!L50","v":100},{"$f":"'Summary A1'!M50","v":100},null,null,null,null,null,null,null,null,"j. PV in year 0",null,null,{"$f":"Q71*Q72","v":0},{"$f":"R71*R72","v":0}]
[null,null,"°F",{"$f":"D73*1.8+32","v":212},{"$f":"E73*1.8+32","v":212},null,null,null,null,null,null,null,null,"k. Unacost, each year:",null,null,{"$f":"Q73*D64","v":0},{"$f":"R73*E64","v":0}]
[null,"Well Depth","m",{"$f":"'Summary A1'!L52","v":2000},{"$f":"'Summary A1'!M52","v":2000},null,null,null,null,null,null,null,null,"l. $/kW/year",null,null,{"$f":"Q74/D138","v":0},{"$f":"R74/E138","v":0}]
[]
[null,"C1.Exploration & Confirmation Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Field Type",null,{"$f":"'Input A1'!T81","v":"Greenfield"},{"$f":"D80","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"'Summary A1'!L61","v":300},{"$f":"'Summary A1'!M61","v":300}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"'Summary A1'!L77","v":750000},{"$f":"'Summary A1'!M77","v":750000}]
[null,"Permitting Cost for Exploration",null,{"$f":"'Summary A1'!L78","v":680000},{"$f":"'Summary A1'!M78","v":680000}]
[null,"Leasing Cost",null,{"$f":"'Summary A1'!L79","v":88958.081280244631},{"$f":"'Summary A1'!M79","v":150299.52223069407}]
[null,"Total Exploration Drilling Cost",null,{"$f":"'Summary A1'!L76","v":3000000},{"$f":"'Summary A1'!M76","v":3000000}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"'Summary A1'!L81","v":1},{"$f":"'Summary A1'!M81","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D82:D85)*D86","v":4518958.0812802445},{"$f":"SUM(E82:E85)*E86","v":4580299.5222306941}]
[null,"Confirmation Success","Ratio",{"$f":"'Summary A1'!L91","v":1},{"$f":"'Summary A1'!M91","v":1}]
[null,"No. Confirmation Wells","Count",{"$f":"'Summary A1'!L93","v":3.75},{"$f":"'Summary A1'!M93","v":3.75}]
[null,"Confirmation Well Cost","$/well",{"$f":"'Summary A1'!L92","v":5412846.8888768582},{"$f":"'Summary A1'!M92","v":5412846.8888768582}]
[null,"Non-Drilling Confirmation Costs",null,{"$f":"'Summary A1'!L102+'Summary A1'!L104","v":1764908.7916644108},{"$f":"'Summary A1'!M102+'Summary A1'!M104","v":1764908.7916644108}]
[null,"Permitting Costs during Confirmation",null,{"$f":"'Summary A1'!L103","v":0},{"$f":"'Summary A1'!M103","v":0}]
[null,"Confirmation Stimulation Cost Incl'd",null,{"$f":"'Summary A1'!L101","v":3750000},{"$f":"'Summary A1'!M101","v":3750000}]
[null,"Total Confirmation Drilling Cost",null,{"$f":"'Summary A1'!L100","v":20298175.833288219},{"$f":"'Summary A1'!M100","v":20298175.833288219}]
[]
[null,"D1.Well Field Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Spare Production Wells","Count",{"$f":"'Summary A1'!L116","v":0},{"$f":"'Summary A1'!M116","v":0}]
[null,"Dry Holes (unusable)",null,{"$f":"'Summary A1'!L117","v":0},{"$f":"'Summary A1'!M117","v":0}]
[null,"Production Wells Required",null,{"$f":"'Summary A1'!L112","v":21.46495834080114},{"$f":"'Summary A1'!M112","v":36.610993143381251}]
[null,"Successful Production Wells Drilled",null,{"$f":"'Summary A1'!L118","v":18.46495834080114},{"$f":"'Summary A1'!M118","v":33.610993143381251}]
[null,"Injection/Producer","Ratio",{"$f":"'Summary A1'!L111","v":0.5},{"$f":"'Summary A1'!M111","v":0.5}]
[null,"Injection Wells Drilled",null,{"$f":"'Summary A1'!L114","v":10.73247917040057},{"$f":"'Summary A1'!M114","v":18.305496571690625}]
[null,"Well Fld Develop (Non Drilling)",null,{"$f":"'Summary A1'!L127","v":7179823.6282367278},{"$f":"'Summary A1'!M127","v":12663848.350541571}]
[null,"Surface Equipment",null,{"$f":"'Summary A1'!L123","v":6439487.502240343},{"$f":"'Summary A1'!M123","v":10983297.943014376}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"'Summary A1'!L126","v":1000000},{"$f":"'Summary A1'!M126","v":1000000}]
[null,"Unit Prod Well Cost","$/well",{"$f":"'Summary A1'!L109","v":4510705.740730715},{"$f":"'Summary A1'!M109","v":4510705.740730715}]
[null,"Total Production Drilling Cost",null,{"$f":"'Summary A1'!L129","v":83289993.590205193},{"$f":"'Summary A1'!M129","v":151609299.7235105}]
[null,"Unit Inject Well Cost","$/well",{"$f":"'Summary A1'!L110","v":4510705.740730715},{"$f":"'Summary A1'!M110","v":4510705.740730715}]
[null,"Total Injection Drilling Cost",null,{"$f":"'Summary A1'!L130","v":48411055.406198673},{"$f":"'Summary A1'!M130","v":82570708.472851321}]
[]
[null,"E1.Reservoir Development Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Stimulation Cost"," per well",{"$f":"'Summary A1'!L154","v":2500000},{"$f":"'Summary A1'!M154","v":2500000}]
[null,"Total Stimulation Cost (excluding Cnf)",null,{"$f":"'Summary A1'!L158","v":25547757.822301496},{"$f":"'Summary A1'!M158","v":45426928.50068789}]
[]
[null,"E1.GF Pumping Parameters"]
[null,null,null,"P10%","P90%"]
[]
[null,"Production Pump Cost","per well",{"$f":"'Summary A1'!L218","v":147432.35902504114},{"$f":"'Summary A1'!M218","v":147432.35902504114}]
[null,"Injection Pump Cost",null,{"$f":"'Summary A1'!L231","v":1291306.6215318225},{"$f":"'Summary A1'!M231","v":1716015.7860768952}]
[]
[null,"F1.O&M Parameters"]
[null,null,null,"P10%","P90%"]
[]
[{"$f":"'Input A1'!A328","v":0},"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A128=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D128","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L265,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M265,0)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",{"$f":"IF(A128=1,'Summary A1'!L269,0)","v":0},{"$f":"IF(A128=1,'Summary A1'!M269,0)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"'Input A1'!T380","v":7.4999999999999997E-3},{"$f":"'Input A1'!T380","v":7.4999999999999997E-3}]
[]
[null,"G1.Power Plant Parameters"]
[{"$f":"'Input A1'!A396","v":1},null,null,"P10%","P90%"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[null,"Improvement used for"]
[null,"Power Sales","MW(e)",{"$f":"'Summary A1'!L313/1000","v":10},{"$f":"'Summary A1'!M313/1000","v":10}]
[null,"Plant Net Output","MW(e)",{"$f":"'Summary A1'!L312/1000","v":6.0858494014413109},{"$f":"'Summary A1'!M312/1000","v":6.0258667455034551}]
[null,"Transmission Line Cost",null,{"$f":"'Summary A1'!L286","v":0},{"$f":"'Summary A1'!M286","v":0}]
[null,"Permitting  Cost",null,{"$f":"'Summary A1'!L287","v":0},{"$f":"'Summary A1'!M287","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"'Summary A1'!L319","v":{"$error":"#NUM!"}},{"$f":"'Summary A1'!M319","v":{"$error":"#NUM!"}}]

{"sheet":"Binary Output","index":61,"n_rows":370,"n_cols":39,"rows_kept":370,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[6,1,7,1],[6,2,7,2],[4,2,4,5],[5,2,5,5]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"BINARY OUTPUT PAGE"]
[{"$f":"'Input A1'!A398","v":1},"Number of Errors/Messages",{"$f":"'Error-Warnings'!E2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Resource A1'!D39","v":1.3758910283084131},{"$f":"AE2","v":1.3758910283084131}]
[null,"Version  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf","Thermal","Penetration"]
[{"$f":"'Input A1'!A328","v":0},{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A267","v":0},null,"Reference","Improved","Reference","Improved","Reference","Improved"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($AA$7=0,'Reservoir B1'!E63, 'Reservoir B2'!E65)","v":10},{"$f":"IF($AA$7=0,'Reservoir B1'!E554, 'Reservoir B2'!E439)","v":24.999999999999993},{"$f":"IF($AA$7=0,'Reservoir B1'!C63,'Reservoir B2'!C65)-AE$2","v":98.624108971691584},{"$f":"IF($AA$7=0,'Reservoir B1'!C554,'Reservoir B2'!C439)-AF$2","v":98.624108971691584},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD65)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD439)","v":" "}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D15,\"FLASH \")","v":70.572710308553269},{"$f":"IF('Input A1'!A398=1,'LCOE Binary'!D16,\"FLASH \")","v":24.692718430643716},{"$f":"IF('Input A1'!A$398=1,(E9-D9)/D9,\"FLASH \")","v":-0.65010953493660839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB8+1/12","v":8.3333333333333329E-2},{"$f":"IF($AA$7=0,'Reservoir B1'!E64, 'Reservoir B2'!E66)","v":9.9858528930625781},{"$f":"IF($AA$7=0,'Reservoir B1'!E555, 'Reservoir B2'!E440)","v":24.981492056765717},{"$f":"IF($AA$7=0,'Reservoir B1'!C64,'Reservoir B2'!C66)-AE$2","v":98.582442305024927},{"$f":"IF($AA$7=0,'Reservoir B1'!C555,'Reservoir B2'!C440)-AF$2","v":98.603275638358241},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD66)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD440)","v":" "},null,null,1]
[{"$f":"'Input A1'!A48","v":0},"Exploration ","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H23,'EERE COE'!D127*100)","v":1.6675648527760798},{"$f":"IF(A$10=1,'LCOE Binary'!H39,'EERE COE'!D271*100)","v":0.11710757218912002},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":-0.92977330267295755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V12:V21)","v":0.94145933999783626},null,null,null,null,null,{"$f":"AB9+1/12","v":0.16666666666666666},{"$f":"IF($AA$7=0,'Reservoir B1'!E65, 'Reservoir B2'!E67)","v":9.971678304608341},{"$f":"IF($AA$7=0,'Reservoir B1'!E556, 'Reservoir B2'!E441)","v":24.962965824978745},{"$f":"IF($AA$7=0,'Reservoir B1'!C65,'Reservoir B2'!C67)-AE$2","v":98.540792999469375},{"$f":"IF($AA$7=0,'Reservoir B1'!C556,'Reservoir B2'!C441)-AF$2","v":98.582446645302682},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD67)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD441)","v":" "},null,null,2]
[{"$f":"'Input A1'!T336","v":0.25},"Confirmation","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H24,'EERE COE'!D128*100)","v":8.6251352883009034},{"$f":"IF(A$10=1,'LCOE Binary'!H40,'EERE COE'!D272*100)","v":0.38160928341774736},{"$f":"IF(D11=0,\"NA\",(E11-D11)/D11)","v":-0.95575613939234549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB10+1/12","v":0.25},{"$f":"IF($AA$7=0,'Reservoir B1'!E66, 'Reservoir B2'!E68)","v":9.9574763542730942},{"$f":"IF($AA$7=0,'Reservoir B1'!E557, 'Reservoir B2'!E442)","v":24.944421343871547},{"$f":"IF($AA$7=0,'Reservoir B1'!C66,'Reservoir B2'!C68)-AE$2","v":98.499161047791134},{"$f":"IF($AA$7=0,'Reservoir B1'!C557,'Reservoir B2'!C442)-AF$2","v":98.561621991620683},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD68)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD442)","v":" "},null,null,3]
[{"$f":"'Input A1'!W336","v":0.25},"Well Field Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F25,'EERE COE'!D129*100)","v":27.681716510547965},{"$f":"IF(A10=1,'LCOE Binary'!F41,'EERE COE'!D273*100)","v":4.9870399784656021},-0.81984354270208215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",{"$f":"D10/D9","v":2.3629032319791386E-2},null,null,null,null,null,0.33333333333333331,{"$f":"IF($AA$7=0,'Reservoir B1'!E67, 'Reservoir B2'!E69)","v":9.9432471614494773},{"$f":"IF($AA$7=0,'Reservoir B1'!E558, 'Reservoir B2'!E443)","v":24.925858652637302},{"$f":"IF($AA$7=0,'Reservoir B1'!C67,'Reservoir B2'!C69)-AE$2","v":98.457546442759437},{"$f":"IF($AA$7=0,'Reservoir B1'!C558,'Reservoir B2'!C443)-AF$2","v":98.540801676408194},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD69)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD443)","v":" "},null,null,4]
[null,"Stimulation","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D130*100)","v":4.721747082101178},{"$f":"IF(A10=1,0,'EERE COE'!D274*100)","v":0.3073593482179387},{"$f":"IF(D13=0,\"NA\",(E13-D13)/D13)","v":-0.93490558836091575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Confirmation",{"$f":"D11/D9","v":0.12221629650598179},null,null,null,null,null,0.41666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E68, 'Reservoir B2'!E70)","v":9.9289908452871902},{"$f":"IF($AA$7=0,'Reservoir B1'!E559, 'Reservoir B2'!E444)","v":24.907277790429248},{"$f":"IF($AA$7=0,'Reservoir B1'!C68,'Reservoir B2'!C70)-AE$2","v":98.415949177146501},{"$f":"IF($AA$7=0,'Reservoir B1'!C559,'Reservoir B2'!C444)-AF$2","v":98.519985698761374},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD70)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD444)","v":" "},null,null,5]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"IF(A13=1,'LCOE Binary'!H26,'EERE COE'!D133*100)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H42,'EERE COE'!D277*100)","v":0},{"$f":"IF(D14=0,\"NA\",(E14-D14)/D14)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Capital",{"$f":"(D12+D16)/D9","v":0.39224391963295474},null,null,null,null,null,0.49999999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E69, 'Reservoir B2'!E71)","v":9.9147075246933767},{"$f":"IF($AA$7=0,'Reservoir B1'!E560, 'Reservoir B2'!E445)","v":24.888678796361333},{"$f":"IF($AA$7=0,'Reservoir B1'!C69,'Reservoir B2'!C71)-AE$2","v":98.374369243727571},{"$f":"IF($AA$7=0,'Reservoir B1'!C560,'Reservoir B2'!C445)-AF$2","v":98.499174057776571},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD71)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD445)","v":" "},null,null,6]
[{"$f":"'Input A1'!A328","v":0},"Well Field O&M","¢ / kW-hr",{"$f":"IF(A$10=1,'LCOE Binary'!G25,'EERE COE'!D138*100+A11*'EERE COE'!D136*100)","v":4.3780522640853956},{"$f":"IF(A10=1,'LCOE Binary'!G41,'EERE COE'!D282*100+'Binary Output'!A12*'EERE COE'!D280*100)","v":0.64337205126825325},-0.85304605508114972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D14/D9","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E70, 'Reservoir B2'!E72)","v":9.9003973183330096},{"$f":"IF($AA$7=0,'Reservoir B1'!E561, 'Reservoir B2'!E446)","v":24.870061709507858},{"$f":"IF($AA$7=0,'Reservoir B1'!C70,'Reservoir B2'!C72)-AE$2","v":98.332806635280889},{"$f":"IF($AA$7=0,'Reservoir B1'!C561,'Reservoir B2'!C446)-AF$2","v":98.478366752550301},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD72)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD446)","v":" "},null,null,7]
[null,"Field, Non-well Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F27,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!F43,0)","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field O&M",{"$f":"(D15+D17)/D9","v":8.3921331546867428E-2},null,null,null,null,null,0.66666666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E71, 'Reservoir B2'!E73)","v":9.8860603446292465},{"$f":"IF($AA$7=0,'Reservoir B1'!E562, 'Reservoir B2'!E447)","v":24.851426568903392},{"$f":"IF($AA$7=0,'Reservoir B1'!C71,'Reservoir B2'!C73)-AE$2","v":98.291261344587738},{"$f":"IF($AA$7=0,'Reservoir B1'!C562,'Reservoir B2'!C447)-AF$2","v":98.457563782179278},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD73)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD447)","v":" "},null,null,8]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G27,'EERE COE'!D140*100)","v":1.544503555879732},{"$f":"IF(A10=1,'LCOE Binary'!G43,'EERE COE'!D284*100)","v":0.52565462658904671},-0.6596611094950573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Capital",{"$f":"D18/D9","v":0.24030738661186071},null,null,null,null,null,0.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E72, 'Reservoir B2'!E74)","v":9.8716967217636853},{"$f":"IF($AA$7=0,'Reservoir B1'!E563, 'Reservoir B2'!E448)","v":24.832773413543407},{"$f":"IF($AA$7=0,'Reservoir B1'!C72,'Reservoir B2'!C74)-AE$2","v":98.249733364432373},{"$f":"IF($AA$7=0,'Reservoir B1'!C563,'Reservoir B2'!C448)-AF$2","v":98.436765145760418},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD74)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD448)","v":" "},null,null,9]
[null,"Plant Capital","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!F28,'EERE COE'!D131*100)","v":16.959143580364358},{"$f":"IF(A10=1,'LCOE Binary'!F44,'EERE COE'!D275*100)","v":9.1677514717288862},-0.45942131875435649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M",{"$f":"D19/D9","v":4.5796213632636022E-2},null,null,null,null,null,0.83333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E73, 'Reservoir B2'!E75)","v":9.8573065676768756},{"$f":"IF($AA$7=0,'Reservoir B1'!E564, 'Reservoir B2'!E449)","v":24.81410228238353},{"$f":"IF($AA$7=0,'Reservoir B1'!C73,'Reservoir B2'!C75)-AE$2","v":98.208222687602074},{"$f":"IF($AA$7=0,'Reservoir B1'!C564,'Reservoir B2'!C449)-AF$2","v":98.41597084239082},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD75)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD449)","v":" "},null,null,10]
[null,"Plant O&M","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!G28,'EERE COE'!D137*100+(1-A11)*'EERE COE'!D136*100)","v":3.2319629179246401},{"$f":"IF(A10=1,'LCOE Binary'!G44,'EERE COE'!D281*100+(1-'Binary Output'!A12)*'EERE COE'!D280*100)","v":1.7170001316618686},-0.46874386394123102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty",{"$f":"D22/D9","v":2.4682270105305066E-2},null,null,null,null,null,0.91666666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E74, 'Reservoir B2'!E76)","v":9.8428900000683885},{"$f":"IF($AA$7=0,'Reservoir B1'!E565, 'Reservoir B2'!E450)","v":24.795413214340115},{"$f":"IF($AA$7=0,'Reservoir B1'!C74,'Reservoir B2'!C76)-AE$2","v":98.16672930688712},{"$f":"IF($AA$7=0,'Reservoir B1'!C565,'Reservoir B2'!C450)-AF$2","v":98.395180871167753},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD76)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD450)","v":" "},null,null,11,{"$f":"SUM(AC8:AC19)/12","v":9.9216920029871059},{"$f":"SUM(AD8:AD19)/12","v":24.897872637810181}]
[null,"Taxes & Insurance","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H31,'EERE COE'!D141*100)","v":3.2756299787225869},{"$f":"IF(A10=1,'LCOE Binary'!H47,'EERE COE'!D285*100)","v":1.1746004171068989},{"$f":"IF(D20=0,\"NA\",(E20-D20)/D20)","v":-0.64141236197717189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting",{"$f":"D21/D9","v":8.662889642439265E-3},null,null,null,null,null,1,{"$f":"IF($AA$7=0,'Reservoir B1'!E75, 'Reservoir B2'!E77)","v":9.8284471363975747},{"$f":"IF($AA$7=0,'Reservoir B1'!E566, 'Reservoir B2'!E451)","v":24.776706248290175},{"$f":"IF($AA$7=0,'Reservoir B1'!C75,'Reservoir B2'!C77)-AE$2","v":98.125253215080789},{"$f":"IF($AA$7=0,'Reservoir B1'!C566,'Reservoir B2'!C451)-AF$2","v":98.374395231188686},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD77)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD451)","v":" "},null,null,12]
[null,"Permitting","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H29,'EERE COE'!D132*100)","v":0.61136360117083288},{"$f":"IF(A10=1,'LCOE Binary'!H45,'EERE COE'!D276*100)","v":9.1743635683222718E-2},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":-0.84993605195415145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency",{"$f":"D24/D9","v":0},null,null,null,null,null,1.0833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E76, 'Reservoir B2'!E78)","v":9.8139780938833692},{"$f":"IF($AA$7=0,'Reservoir B1'!E567, 'Reservoir B2'!E452)","v":24.757981423071257},{"$f":"IF($AA$7=0,'Reservoir B1'!C76,'Reservoir B2'!C78)-AE$2","v":98.083794404979386},{"$f":"IF($AA$7=0,'Reservoir B1'!C567,'Reservoir B2'!C452)-AF$2","v":98.353613921551286},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD78)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD452)","v":" "},null,null,13]
[null,"Royalty","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!I32,'EERE COE'!D142*100)","v":1.741894697899159},{"$f":"IF(A10=1,'LCOE Binary'!I48,'EERE COE'!D286*100)","v":0.49386292414638183},{"$f":"IF(D22=0,\"NA\",(E22-D22)/D22)","v":-0.71647946070332869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E77, 'Reservoir B2'!E79)","v":9.7994829895052273},{"$f":"IF($AA$7=0,'Reservoir B1'!E568, 'Reservoir B2'!E453)","v":24.739238777481411},{"$f":"IF($AA$7=0,'Reservoir B1'!C77,'Reservoir B2'!C79)-AE$2","v":98.042352869382185},{"$f":"IF($AA$7=0,'Reservoir B1'!C568,'Reservoir B2'!C453)-AF$2","v":98.332836941353392},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD79)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD453)","v":" "},null,null,14]
[null,"Makeup Water","¢ / kW-hr",{"$f":"IF(A10=1,0,'EERE COE'!D139*100)","v":3.0945924844660833},{"$f":"IF(A10=1,0,'EERE COE'!D283*100)","v":0.61704455624910104},{"$f":"IF(D23=0,\"NA\",(E23-D23)/D23)","v":-0.80060555328480965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"IF($AA$7=0,'Reservoir B1'!E78, 'Reservoir B2'!E80)","v":9.7849619400029493},{"$f":"IF($AA$7=0,'Reservoir B1'!E569, 'Reservoir B2'!E454)","v":24.720478350279627},{"$f":"IF($AA$7=0,'Reservoir B1'!C78,'Reservoir B2'!C80)-AE$2","v":98.000928601091488},{"$f":"IF($AA$7=0,'Reservoir B1'!C569,'Reservoir B2'!C454)-AF$2","v":98.312064289693041},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD80)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD454)","v":" "},null,null,15]
[null,"Contingency","¢ / kW-hr",{"$f":"IF(A10=1,'LCOE Binary'!H30,0)","v":0},{"$f":"IF(A10=1,'LCOE Binary'!H46,0)","v":0},{"$f":"IF(D24=0,\"NA\",(E24-D24)/D24)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E79, 'Reservoir B2'!E81)","v":9.7704150618774008},{"$f":"IF($AA$7=0,'Reservoir B1'!E570, 'Reservoir B2'!E455)","v":24.70170018018537},{"$f":"IF($AA$7=0,'Reservoir B1'!C79,'Reservoir B2'!C81)-AE$2","v":97.95952159291258},{"$f":"IF($AA$7=0,'Reservoir B1'!C570,'Reservoir B2'!C455)-AF$2","v":98.291295965668454},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD81)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD455)","v":" "},null,null,16]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"IF($AA$7=0,'Reservoir B1'!E80, 'Reservoir B2'!E82)","v":9.7558424713906451},{"$f":"IF($AA$7=0,'Reservoir B1'!E571, 'Reservoir B2'!E456)","v":24.682904305878928},{"$f":"IF($AA$7=0,'Reservoir B1'!C80,'Reservoir B2'!C82)-AE$2","v":97.918131837653746},{"$f":"IF($AA$7=0,'Reservoir B1'!C571,'Reservoir B2'!C456)-AF$2","v":98.270531968378037},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD82)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD456)","v":" "},null,null,17]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H295/1000","v":13.493881099907391},{"$f":"'Summary A1'!J295/1000","v":35.617747929255991},{"$f":"IF(D26=0,\"NA\",(E26-D26)/D26)","v":1.6395480785361625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E81, 'Reservoir B2'!E83)","v":9.7412442845662106},{"$f":"IF($AA$7=0,'Reservoir B1'!E572, 'Reservoir B2'!E457)","v":24.664090766001536},{"$f":"IF($AA$7=0,'Reservoir B1'!C81,'Reservoir B2'!C83)-AE$2","v":97.876759328126269},{"$f":"IF($AA$7=0,'Reservoir B1'!C572,'Reservoir B2'!C457)-AF$2","v":98.249772296920398},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD83)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD457)","v":" "},null,null,18]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H296/1000","v":10},{"$f":"'Summary A1'!J296/1000","v":25},1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"IF($AA$7=0,'Reservoir B1'!E82, 'Reservoir B2'!E84)","v":9.7266206171898766},{"$f":"IF($AA$7=0,'Reservoir B1'!E573, 'Reservoir B2'!E458)","v":24.645259599154834},{"$f":"IF($AA$7=0,'Reservoir B1'!C82,'Reservoir B2'!C84)-AE$2","v":97.83540405714443},{"$f":"IF($AA$7=0,'Reservoir B1'!C573,'Reservoir B2'!C458)-AF$2","v":98.22901695039431},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD84)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD458)","v":" "},null,null,19]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Binary'!D139*'LCOE Binary'!D65","v":8.5414946254120743},{"$f":"'LCOE Binary'!E139*'LCOE Binary'!E65","v":22.54706333337889},1.6397093626094899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E83, 'Reservoir B2'!E85)","v":9.7119715848093531},{"$f":"IF($AA$7=0,'Reservoir B1'!E574, 'Reservoir B2'!E459)","v":24.626410843901397},{"$f":"IF($AA$7=0,'Reservoir B1'!C83,'Reservoir B2'!C85)-AE$2","v":97.794066017525495},{"$f":"IF($AA$7=0,'Reservoir B1'!C574,'Reservoir B2'!C459)-AF$2","v":98.208265927898751},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD85)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD459)","v":" "},null,null,20]
[null,"Levelized Utilization Factor",null,{"$f":"'LCOE Binary'!D66","v":0.81144198941414702},{"$f":"'LCOE Binary'!E66","v":0.85678840666839773},5.5883745043795875E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E84, 'Reservoir B2'!E86)","v":9.6972973027352491},{"$f":"IF($AA$7=0,'Reservoir B1'!E575, 'Reservoir B2'!E460)","v":24.607544538764714},{"$f":"IF($AA$7=0,'Reservoir B1'!C84,'Reservoir B2'!C86)-AE$2","v":97.752745202089741},{"$f":"IF($AA$7=0,'Reservoir B1'!C575,'Reservoir B2'!C460)-AF$2","v":98.187519228532878},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD86)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD460)","v":" "},null,null,21]
[null,"Power Plant Capital Cost","$",{"$f":"D31+D32","v":95306407.954843178},{"$f":"E31+E32","v":167518808.1936903},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":0.75768672630136102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB29+1/12","v":1.8333333333333326},{"$f":"IF($AA$7=0,'Reservoir B1'!E85, 'Reservoir B2'!E87)","v":9.682597886041},{"$f":"IF($AA$7=0,'Reservoir B1'!E576, 'Reservoir B2'!E461)","v":24.588660722229442},{"$f":"IF($AA$7=0,'Reservoir B1'!C85,'Reservoir B2'!C87)-AE$2","v":97.711441603660418},{"$f":"IF($AA$7=0,'Reservoir B1'!C576,'Reservoir B2'!C461)-AF$2","v":98.166776851396037},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD87)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD461)","v":" "},null,null,22]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H304","v":95306407.954843178},{"$f":"'Summary A1'!J304","v":167518808.1936903},0.75768672630136102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E86, 'Reservoir B2'!E88)","v":9.6678734495632845},{"$f":"IF($AA$7=0,'Reservoir B1'!E577, 'Reservoir B2'!E462)","v":24.569759432740305},{"$f":"IF($AA$7=0,'Reservoir B1'!C86,'Reservoir B2'!C88)-AE$2","v":97.670155215063772},{"$f":"IF($AA$7=0,'Reservoir B1'!C577,'Reservoir B2'!C462)-AF$2","v":98.146038795587756},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD89)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD463)","v":" "},null,null,23,{"$f":"SUM(AC20:AC31)/12","v":9.748394401496844},{"$f":"SUM(AD20:AD31)/12","v":24.673394598998247}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E87, 'Reservoir B2'!E89)","v":9.6531241079025847},{"$f":"IF($AA$7=0,'Reservoir B1'!E578, 'Reservoir B2'!E463)","v":24.550840708703845},{"$f":"IF($AA$7=0,'Reservoir B1'!C87,'Reservoir B2'!C89)-AE$2","v":97.628886029129035},{"$f":"IF($AA$7=0,'Reservoir B1'!C578,'Reservoir B2'!C463)-AF$2","v":98.125305060207779},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD90)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD464)","v":" "},null,null,24]
[null,"Exploration ","$",{"$f":"SUM(D36:D38)*D39","v":{"$error":"#REF!"}},{"$f":"SUM(E36:E38)*E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"IF($AA$7=0,'Reservoir B1'!E88, 'Reservoir B2'!E90)","v":9.6383499754232691},{"$f":"IF($AA$7=0,'Reservoir B1'!E579, 'Reservoir B2'!E464)","v":24.531904588487095},{"$f":"IF($AA$7=0,'Reservoir B1'!C88,'Reservoir B2'!C90)-AE$2","v":97.587634038688435},{"$f":"IF($AA$7=0,'Reservoir B1'!C579,'Reservoir B2'!C464)-AF$2","v":98.104575644356004},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD91)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD465)","v":" "},null,null,25]
[null,"Power Potential Found","MW",{"$f":"'Input A1'!T82","v":300},{"$f":"'Input A1'!W82","v":300},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E89, 'Reservoir B2'!E91)","v":9.6235511662540691},{"$f":"IF($AA$7=0,'Reservoir B1'!E580, 'Reservoir B2'!E465)","v":24.512951110417895},{"$f":"IF($AA$7=0,'Reservoir B1'!C89,'Reservoir B2'!C91)-AE$2","v":97.546399236577187},{"$f":"IF($AA$7=0,'Reservoir B1'!C580,'Reservoir B2'!C465)-AF$2","v":98.083850547132528},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD92)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD466)","v":" "},null,null,26]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E90, 'Reservoir B2'!E92)","v":9.6087277942882903},{"$f":"IF($AA$7=0,'Reservoir B1'!E581, 'Reservoir B2'!E466)","v":24.493980312785624},{"$f":"IF($AA$7=0,'Reservoir B1'!C90,'Reservoir B2'!C92)-AE$2","v":97.505181615633489},{"$f":"IF($AA$7=0,'Reservoir B1'!C581,'Reservoir B2'!C466)-AF$2","v":98.063129767637648},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD93)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD467)","v":" "},null,null,27]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000},-0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E91, 'Reservoir B2'!E93)","v":9.5938799731843929},{"$f":"IF($AA$7=0,'Reservoir B1'!E582, 'Reservoir B2'!E467)","v":24.474992233840361},{"$f":"IF($AA$7=0,'Reservoir B1'!C91,'Reservoir B2'!C93)-AE$2","v":97.463981168698524},{"$f":"IF($AA$7=0,'Reservoir B1'!C582,'Reservoir B2'!C467)-AF$2","v":98.042413304971817},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD94)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD468)","v":" "},null,null,28]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77+'Summary A1'!H79","v":838958.08128024463},{"$f":"'Summary A1'!J77+'Summary A1'!J79","v":369038.14615268307},-0.5601232595679474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E92, 'Reservoir B2'!E94)","v":9.5790078163659924},{"$f":"IF($AA$7=0,'Reservoir B1'!E583, 'Reservoir B2'!E468)","v":24.455986911793147},{"$f":"IF($AA$7=0,'Reservoir B1'!C92,'Reservoir B2'!C94)-AE$2","v":97.422797888616444},{"$f":"IF($AA$7=0,'Reservoir B1'!C583,'Reservoir B2'!C468)-AF$2","v":98.021701158235715},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD95)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD469)","v":" "},null,null,29]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"IF($AA$7=0,'Reservoir B1'!E93, 'Reservoir B2'!E95)","v":9.5641114370225235},{"$f":"IF($AA$7=0,'Reservoir B1'!E584, 'Reservoir B2'!E469)","v":24.436964384816534},{"$f":"IF($AA$7=0,'Reservoir B1'!C93,'Reservoir B2'!C95)-AE$2","v":97.381631768234399},{"$f":"IF($AA$7=0,'Reservoir B1'!C584,'Reservoir B2'!C469)-AF$2","v":98.000993326530178},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD96)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD470)","v":" "},null,null,30]
[null,"Ratio for Proportioned Exploration Costs",null,{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E94, 'Reservoir B2'!E96)","v":9.5491909481093487},{"$f":"IF($AA$7=0,'Reservoir B1'!E585, 'Reservoir B2'!E470)","v":24.417924691043495},{"$f":"IF($AA$7=0,'Reservoir B1'!C94,'Reservoir B2'!C96)-AE$2","v":97.340482800402512},{"$f":"IF($AA$7=0,'Reservoir B1'!C585,'Reservoir B2'!C470)-AF$2","v":97.980289808956243},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD97)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD471)","v":" "},null,null,31]
[null,"Confirmation","$",{"$f":"SUM(D43:D45)","v":25813084.624952629},{"$f":"SUM(E43:E45)","v":6516822.566654034},{"$f":"IF(D40=0,\"NA\",(E40-D40)/D40)","v":-0.74753801564829481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E95, 'Reservoir B2'!E97)","v":9.5342464623482783},{"$f":"IF($AA$7=0,'Reservoir B1'!E586, 'Reservoir B2'!E471)","v":24.398867868569035},{"$f":"IF($AA$7=0,'Reservoir B1'!C95,'Reservoir B2'!C97)-AE$2","v":97.299350977973887},{"$f":"IF($AA$7=0,'Reservoir B1'!C586,'Reservoir B2'!C471)-AF$2","v":97.959590604615144},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD98)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD472)","v":" "},null,null,32]
[null,"# Confirmation wells",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"IF(D41=0,\"NA\",(E41-D41)/D41)","v":-0.46666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E96, 'Reservoir B2'!E98)","v":9.5192780922276636},{"$f":"IF($AA$7=0,'Reservoir B1'!E587, 'Reservoir B2'!E472)","v":24.379793955448548},{"$f":"IF($AA$7=0,'Reservoir B1'!C96,'Reservoir B2'!C98)-AE$2","v":97.258236293804615},{"$f":"IF($AA$7=0,'Reservoir B1'!C587,'Reservoir B2'!C472)-AF$2","v":97.938895712608286},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD99)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD473)","v":" "},null,null,33]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1},{"$f":"IF(D42=0,\"NA\",(E42-D42)/D42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E97, 'Reservoir B2'!E99)","v":9.5042859500029699},{"$f":"IF($AA$7=0,'Reservoir B1'!E588, 'Reservoir B2'!E473)","v":24.36070298969932},{"$f":"IF($AA$7=0,'Reservoir B1'!C97,'Reservoir B2'!C99)-AE$2","v":97.21713874075374},{"$f":"IF($AA$7=0,'Reservoir B1'!C588,'Reservoir B2'!C473)-AF$2","v":97.918205132037258},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD101)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD475)","v":" "},null,null,34]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":20298175.833288219},{"$f":"'Summary A1'!J100","v":5412846.8888768582},{"$f":"IF(D43=0,\"NA\",(E43-D43)/D43)","v":-0.73333333333333328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"IF($AA$7=0,'Reservoir B1'!E98, 'Reservoir B2'!E100)","v":9.4892701476970451},{"$f":"IF($AA$7=0,'Reservoir B1'!E589, 'Reservoir B2'!E474)","v":24.341595009298914},{"$f":"IF($AA$7=0,'Reservoir B1'!C98,'Reservoir B2'!C100)-AE$2","v":97.176058311683306},{"$f":"IF($AA$7=0,'Reservoir B1'!C589,'Reservoir B2'!C474)-AF$2","v":97.897518862003849},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD102)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD476)","v":" "},null,null,35,{"$f":"SUM(AC32:AC43)/12","v":9.5714186559022014},{"$f":"SUM(AD32:AD43)/12","v":24.446375397075315}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":3750000},{"$f":"'Summary A1'!J101","v":333333.33333333331},{"$f":"IF(D44=0,\"NA\",(E44-D44)/D44)","v":-0.91111111111111109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E99, 'Reservoir B2'!E101)","v":9.4742307971003452},{"$f":"IF($AA$7=0,'Reservoir B1'!E590, 'Reservoir B2'!E475)","v":24.322470052187292},{"$f":"IF($AA$7=0,'Reservoir B1'!C99,'Reservoir B2'!C101)-AE$2","v":97.134994999458314},{"$f":"IF($AA$7=0,'Reservoir B1'!C590,'Reservoir B2'!C475)-AF$2","v":97.876836901610034},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD103)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD477)","v":" "},null,null,36]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102+'Summary A1'!H104","v":1764908.7916644108},{"$f":"'Summary A1'!J102+'Summary A1'!J104","v":770642.344443843},{"$f":"IF(D45=0,\"NA\",(E45-D45)/D45)","v":-0.56335287801638589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"IF($AA$7=0,'Reservoir B1'!E100, 'Reservoir B2'!E102)","v":9.4591680097714921},{"$f":"IF($AA$7=0,'Reservoir B1'!E591, 'Reservoir B2'!E476)","v":24.303328156264833},{"$f":"IF($AA$7=0,'Reservoir B1'!C100,'Reservoir B2'!C102)-AE$2","v":97.093948796946748},{"$f":"IF($AA$7=0,'Reservoir B1'!C591,'Reservoir B2'!C476)-AF$2","v":97.856159249957969},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD104)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD478)","v":" "},null,null,37]
[null,"Well Field Development","$K",{"$f":"SUM(D52:D56)+D50","v":149776296.19297129},{"$f":"SUM(E52:E56)+E50","v":91126269.749249384},-0.39158416875362845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E101, 'Reservoir B2'!E103)","v":9.4440818970373055},{"$f":"IF($AA$7=0,'Reservoir B1'!E592, 'Reservoir B2'!E477)","v":24.284169359393765},{"$f":"IF($AA$7=0,'Reservoir B1'!C101,'Reservoir B2'!C103)-AE$2","v":97.052919697019561},{"$f":"IF($AA$7=0,'Reservoir B1'!C592,'Reservoir B2'!C477)-AF$2","v":97.835485906149998},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD105)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD479)","v":" "},null,null,38]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"IF($AA$7=0,'Reservoir B1'!E102, 'Reservoir B2'!E104)","v":9.428972569993439},{"$f":"IF($AA$7=0,'Reservoir B1'!E593, 'Reservoir B2'!E478)","v":24.264993699397074},{"$f":"IF($AA$7=0,'Reservoir B1'!C102,'Reservoir B2'!C104)-AE$2","v":97.011907692550679},{"$f":"IF($AA$7=0,'Reservoir B1'!C593,'Reservoir B2'!C478)-AF$2","v":97.814816869288649},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD106)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD480)","v":" "},null,null,39]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":21.46495834080114},{"$f":"'Summary A1'!J112","v":22.728607786891533},5.8870342351814257E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E103, 'Reservoir B2'!E105)","v":9.4138401395044422},{"$f":"IF($AA$7=0,'Reservoir B1'!E594, 'Reservoir B2'!E479)","v":24.245801214059661},{"$f":"IF($AA$7=0,'Reservoir B1'!C103,'Reservoir B2'!C105)-AE$2","v":96.970912776416995},{"$f":"IF($AA$7=0,'Reservoir B1'!C594,'Reservoir B2'!C479)-AF$2","v":97.794152138476647},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD107)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD481)","v":" "},null,null,40]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":18.46495834080114},{"$f":"'Summary A1'!J115","v":20.728607786891533},0.12259163569779172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"IF($AA$7=0,'Reservoir B1'!E104, 'Reservoir B2'!E106)","v":9.3986847162044267},{"$f":"IF($AA$7=0,'Reservoir B1'!E595, 'Reservoir B2'!E480)","v":24.22659194112795},{"$f":"IF($AA$7=0,'Reservoir B1'!C104,'Reservoir B2'!C106)-AE$2","v":96.92993494149836},{"$f":"IF($AA$7=0,'Reservoir B1'!C595,'Reservoir B2'!C480)-AF$2","v":97.773491712816892},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD108)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD482)","v":" "},null,null,41]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":83289993.590205193},{"$f":"'Summary A1'!J129","v":46750325.070843518},-0.43870418215110413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E105, 'Reservoir B2'!E107)","v":9.3835064104969206},{"$f":"IF($AA$7=0,'Reservoir B1'!E596, 'Reservoir B2'!E481)","v":24.207365918308973},{"$f":"IF($AA$7=0,'Reservoir B1'!C105,'Reservoir B2'!C107)-AE$2","v":96.888974180677607},{"$f":"IF($AA$7=0,'Reservoir B1'!C596,'Reservoir B2'!C481)-AF$2","v":97.752835591412492},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD109)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD483)","v":" "},null,null,42]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":10.73247917040057},{"$f":"'Summary A1'!J114","v":11.364303893445767},5.8870342351814257E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E106, 'Reservoir B2'!E108)","v":9.3683053325558117},{"$f":"IF($AA$7=0,'Reservoir B1'!E597, 'Reservoir B2'!E482)","v":24.188123183271898},{"$f":"IF($AA$7=0,'Reservoir B1'!C106,'Reservoir B2'!C108)-AE$2","v":96.848030486840528},{"$f":"IF($AA$7=0,'Reservoir B1'!C597,'Reservoir B2'!C482)-AF$2","v":97.732183773366714},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD110)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD484)","v":" "},null,null,43]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":48411055.406198673},{"$f":"'Summary A1'!J130","v":25630515.405787118},-0.4705648288240929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E107, 'Reservoir B2'!E109)","v":9.3530815923251112},{"$f":"IF($AA$7=0,'Reservoir B1'!E598, 'Reservoir B2'!E483)","v":24.168863773647132},{"$f":"IF($AA$7=0,'Reservoir B1'!C107,'Reservoir B2'!C109)-AE$2","v":96.807103852875883},{"$f":"IF($AA$7=0,'Reservoir B1'!C598,'Reservoir B2'!C483)-AF$2","v":97.711536257783024},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD111)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD485)","v":" "},null,null,44]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":6439487.502240343},{"$f":"'Summary A1'!J123","v":6818582.3360674605},5.8870342351814132E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"IF($AA$7=0,'Reservoir B1'!E108, 'Reservoir B2'!E110)","v":9.3378352995196217},{"$f":"IF($AA$7=0,'Reservoir B1'!E599, 'Reservoir B2'!E484)","v":24.149587727026983},{"$f":"IF($AA$7=0,'Reservoir B1'!C108,'Reservoir B2'!C110)-AE$2","v":96.766194271675388},{"$f":"IF($AA$7=0,'Reservoir B1'!C599,'Reservoir B2'!C484)-AF$2","v":97.690893043765087},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD112)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD486)","v":" "},null,null,45]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":3164629.444558545},{"$f":"'Summary A1'!J124","v":5526445.4695233693},0.7463167698909815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E109, 'Reservoir B2'!E111)","v":9.3225665636251467},{"$f":"IF($AA$7=0,'Reservoir B1'!E600, 'Reservoir B2'!E485)","v":24.130295080964352},{"$f":"IF($AA$7=0,'Reservoir B1'!C109,'Reservoir B2'!C111)-AE$2","v":96.72530173613373},{"$f":"IF($AA$7=0,'Reservoir B1'!C600,'Reservoir B2'!C485)-AF$2","v":97.670254130416737},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD113)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD487)","v":" "},null,null,46]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":1291306.6215318225},{"$f":"'Summary A1'!J125","v":2013436.2408731913},0.55922397306747873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"IF($AA$7=0,'Reservoir B1'!E110, 'Reservoir B2'!E112)","v":9.3072754938988691},{"$f":"IF($AA$7=0,'Reservoir B1'!E601, 'Reservoir B2'!E486)","v":24.110985872974709},{"$f":"IF($AA$7=0,'Reservoir B1'!C110,'Reservoir B2'!C112)-AE$2","v":96.68442623914855},{"$f":"IF($AA$7=0,'Reservoir B1'!C601,'Reservoir B2'!C486)-AF$2","v":97.649619516841994},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD114)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD488)","v":" "},null,null,47,{"$f":"SUM(AC44:AC55)/12","v":9.3909624018360791},{"$f":"SUM(AD44:AD55)/12","v":24.216881331552049}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":7179823.6282367278},{"$f":"'Summary A1'!J127","v":4386965.2261547325},-0.38898704852557575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E111, 'Reservoir B2'!E113)","v":9.2919621993697383},{"$f":"IF($AA$7=0,'Reservoir B1'!E602, 'Reservoir B2'!E487)","v":24.091660140534778},{"$f":"IF($AA$7=0,'Reservoir B1'!C111,'Reservoir B2'!C113)-AE$2","v":96.643567773620447},{"$f":"IF($AA$7=0,'Reservoir B1'!C602,'Reservoir B2'!C487)-AF$2","v":97.628989202145078},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD115)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD489)","v":" "},null,null,48]
[null,"Well Stimulation","$",{"$f":"D58*D59+D60","v":25547757.822301496},{"$f":"E58*E59+E60","v":5616259.5440590279},-0.78016624460263184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E112, 'Reservoir B2'!E114)","v":9.2766267888385219},{"$f":"IF($AA$7=0,'Reservoir B1'!E603, 'Reservoir B2'!E488)","v":24.072317921082394},{"$f":"IF($AA$7=0,'Reservoir B1'!C112,'Reservoir B2'!C114)-AE$2","v":96.602726332452974},{"$f":"IF($AA$7=0,'Reservoir B1'!C603,'Reservoir B2'!C488)-AF$2","v":97.608363185430392},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD116)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD490)","v":" "},null,null,49]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":9.7324791704005698},{"$f":"'Summary A1'!J153","v":10.697637226779101},9.9168776986841151E-2]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000},-0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB57+1/12","v":4.1666666666666687},{"$f":"IF($AA$7=0,'Reservoir B1'!E113, 'Reservoir B2'!E115)","v":9.2612693708784697},{"$f":"IF($AA$7=0,'Reservoir B1'!E604, 'Reservoir B2'!E489)","v":24.0529592520178},{"$f":"IF($AA$7=0,'Reservoir B1'!C113,'Reservoir B2'!C115)-AE$2","v":96.561901908552656},{"$f":"IF($AA$7=0,'Reservoir B1'!C604,'Reservoir B2'!C489)-AF$2","v":97.587741465802523},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD117)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD491)","v":" "},null,null,50]
[null,"Other Simulation Costs",null,{"$f":"'Summary A1'!H157","v":1216559.8963000714},{"$f":"'Summary A1'!J157","v":267440.93066947756},{"$f":"IF(D60=0,\"NA\",(E60-D60)/D60)","v":-0.78016624460263173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E114, 'Reservoir B2'!E116)","v":9.245890053835625},{"$f":"IF($AA$7=0,'Reservoir B1'!E605, 'Reservoir B2'!E490)","v":24.033584170702504},{"$f":"IF($AA$7=0,'Reservoir B1'!C114,'Reservoir B2'!C116)-AE$2","v":96.521094494828972},{"$f":"IF($AA$7=0,'Reservoir B1'!C605,'Reservoir B2'!C490)-AF$2","v":97.567124042366245},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD118)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD492)","v":" "},null,null,51]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D33+D40+D46+D57","v":{"$error":"#REF!"}},{"$f":"E33+E40+E46+E57","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E115, 'Reservoir B2'!E117)","v":9.2304889458287711},{"$f":"IF($AA$7=0,'Reservoir B1'!E606, 'Reservoir B2'!E491)","v":24.014192714459831},{"$f":"IF($AA$7=0,'Reservoir B1'!C115,'Reservoir B2'!C117)-AE$2","v":96.48030408419433},{"$f":"IF($AA$7=0,'Reservoir B1'!C606,'Reservoir B2'!C491)-AF$2","v":97.546510914226516},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD119)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD493)","v":" "},null,null,52]
[null,"Permitting","$",{"$f":"'LCOE Binary'!O35*1000000","v":1680000},{"$f":"'LCOE Binary'!S35*1000000","v":1495000},-0.11011904761904762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E116, 'Reservoir B2'!E118)","v":9.2150661547502928},{"$f":"IF($AA$7=0,'Reservoir B1'!E607, 'Reservoir B2'!E492)","v":23.994784920574652},{"$f":"IF($AA$7=0,'Reservoir B1'!C116,'Reservoir B2'!C118)-AE$2","v":96.439530669564121},{"$f":"IF($AA$7=0,'Reservoir B1'!C607,'Reservoir B2'!C492)-AF$2","v":97.525902080488478},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD120)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD494)","v":" "},null,null,53]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Binary'!Q36*1000000","v":45744375.701452337},{"$f":"'LCOE Binary'!U36*1000000","v":27564219.819980539},-0.39742931459210179,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E117, 'Reservoir B2'!E119)","v":9.1996217882660929},{"$f":"IF($AA$7=0,'Reservoir B1'!E608, 'Reservoir B2'!E493)","v":23.975360826293695},{"$f":"IF($AA$7=0,'Reservoir B1'!C117,'Reservoir B2'!C119)-AE$2","v":96.398774243856678},{"$f":"IF($AA$7=0,'Reservoir B1'!C608,'Reservoir B2'!C493)-AF$2","v":97.505297540257473},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD121)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD495)","v":" "},null,null,54]
[null,"Total Project Cost","$",{"$f":"D30+D61+D62+D63","v":{"$error":"#REF!"}},{"$f":"E30+E61+E62+E63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E118, 'Reservoir B2'!E120)","v":9.1841559538160862},{"$f":"IF($AA$7=0,'Reservoir B1'!E609, 'Reservoir B2'!E494)","v":23.95592046882566},{"$f":"IF($AA$7=0,'Reservoir B1'!C118,'Reservoir B2'!C120)-AE$2","v":96.358034799993277},{"$f":"IF($AA$7=0,'Reservoir B1'!C609,'Reservoir B2'!C494)-AF$2","v":97.484697292639012},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD122)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD496)","v":" "},null,null,55]
[null,"O&M Costs",{"$f":"IF(A7=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E119, 'Reservoir B2'!E121)","v":9.1686687586145954},{"$f":"IF($AA$7=0,'Reservoir B1'!E610, 'Reservoir B2'!E495)","v":23.936463885340793},{"$f":"IF($AA$7=0,'Reservoir B1'!C119,'Reservoir B2'!C121)-AE$2","v":96.317312330898162},{"$f":"IF($AA$7=0,'Reservoir B1'!C610,'Reservoir B2'!C495)-AF$2","v":97.464101336738807},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD123)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD497)","v":" "},null,null,56]
[null,"Facility Operations Staff","count",{"$f":"'O&M Costs B1'!E26","v":7.956224677475598},{"$f":"'O&M Costs B1'!N26","v":9.8212351612842799},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":0.23440897654494397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E120, 'Reservoir B2'!E122)","v":9.1531603096505219},{"$f":"IF($AA$7=0,'Reservoir B1'!E611, 'Reservoir B2'!E496)","v":23.916991112971374},{"$f":"IF($AA$7=0,'Reservoir B1'!C120,'Reservoir B2'!C122)-AE$2","v":96.27660682949849},{"$f":"IF($AA$7=0,'Reservoir B1'!C611,'Reservoir B2'!C496)-AF$2","v":97.443509671662753},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD124)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD498)","v":" "},null,null,57]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H29/1000)","v":638.29962041774229},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q29/1000)","v":798.80004041982761},{"$f":"IF(A7=1,0,(E67-D67)/D67)","v":0.25144996936868619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E121, 'Reservoir B2'!E123)","v":9.1376307136877362},{"$f":"IF($AA$7=0,'Reservoir B1'!E612, 'Reservoir B2'!E497)","v":23.897502188811345},{"$f":"IF($AA$7=0,'Reservoir B1'!C121,'Reservoir B2'!C123)-AE$2","v":96.235918288724406},{"$f":"IF($AA$7=0,'Reservoir B1'!C612,'Reservoir B2'!C497)-AF$2","v":97.422922296516916},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD125)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD499)","v":" "},null,null,58]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H36/1000)","v":1715.515343187177},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q36/1000)","v":2512.7821229053538},{"$f":"IF(A7=1,0,(E68-D68)/D68)","v":0.46473893858446735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E122, 'Reservoir B2'!E124)","v":9.1220800772655348},{"$f":"IF($AA$7=0,'Reservoir B1'!E613, 'Reservoir B2'!E498)","v":23.877997149916574},{"$f":"IF($AA$7=0,'Reservoir B1'!C122,'Reservoir B2'!C124)-AE$2","v":96.195246701508978},{"$f":"IF($AA$7=0,'Reservoir B1'!C613,'Reservoir B2'!C498)-AF$2","v":97.402339210407575},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD126)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD500)","v":" "},null,null,59,{"$f":"SUM(AC56:AC68)/12","v":9.2072184262335011},{"$f":"SUM(AD56:AD68)/12","v":23.984977895960949}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Binary'!P54","v":2353.8149636049197},{"$f":"'LCOE Binary'!Q54","v":3311.5821633251817},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":0.40689995370469573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"IF($AA$7=0,'Reservoir B1'!E123, 'Reservoir B2'!E125)","v":9.1065085066987379},{"$f":"IF($AA$7=0,'Reservoir B1'!E614, 'Reservoir B2'!E499)","v":23.858476033305188},{"$f":"IF($AA$7=0,'Reservoir B1'!C123,'Reservoir B2'!C125)-AE$2","v":96.154592060788232},{"$f":"IF($AA$7=0,'Reservoir B1'!C614,'Reservoir B2'!C499)-AF$2","v":97.381760412441167},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD127)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD501)","v":" "},null,null,60]
[null,"Well, Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H78/1000)","v":2219.0938449455166},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q78/1000)","v":777.93687365507469},{"$f":"IF(A$7=1,0,(E70-D70)/D70)","v":-0.64943489189202153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E124, 'Reservoir B2'!E126)","v":9.0909161080780301},{"$f":"IF($AA$7=0,'Reservoir B1'!E615, 'Reservoir B2'!E500)","v":23.838938875956629},{"$f":"IF($AA$7=0,'Reservoir B1'!C124,'Reservoir B2'!C126)-AE$2","v":96.113954359501108},{"$f":"IF($AA$7=0,'Reservoir B1'!C615,'Reservoir B2'!C500)-AF$2","v":97.36118590172434},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD128)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD502)","v":" "},null,null,61]
[null,"EGS Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H59/1000)","v":2166.0920392994049},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q59/1000)","v":1146.8053096092501},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":-0.4705648288240929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"IF($AA$7=0,'Reservoir B1'!E125, 'Reservoir B2'!E127)","v":9.0753029872706232},{"$f":"IF($AA$7=0,'Reservoir B1'!E616, 'Reservoir B2'!E501)","v":23.819385714812952},{"$f":"IF($AA$7=0,'Reservoir B1'!C125,'Reservoir B2'!C127)-AE$2","v":96.073333590589527},{"$f":"IF($AA$7=0,'Reservoir B1'!C616,'Reservoir B2'!C501)-AF$2","v":97.340615677363914},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD129)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD503)","v":" "},null,null,62]
[null,"Other Field Non-Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H79/1000-D71)","v":1744.2168835463649},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q79/1000-E71)","v":1168.6387448157986},{"$f":"IF(A$7=1,0,(E72-D72)/D72)","v":-0.32999229864137836}]
[null,"Field Labor Costs","$K",{"$f":"IF(A7=1,0,'O&M Costs B1'!H28/1000)","v":90.67445002158567},{"$f":"IF(A7=1,0,'O&M Costs B1'!Q28/1000)","v":105.65401317438121},{"$f":"IF(A$7=1,0,(E73-D73)/D73)","v":0.16520158820075057},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB71+1/12","v":5.2499999999999982},{"$f":"IF($AA$7=0,'Reservoir B1'!E126, 'Reservoir B2'!E128)","v":9.0596692499202032},{"$f":"IF($AA$7=0,'Reservoir B1'!E617, 'Reservoir B2'!E502)","v":23.799816586777879},{"$f":"IF($AA$7=0,'Reservoir B1'!C126,'Reservoir B2'!C128)-AE$2","v":96.032729746998328},{"$f":"IF($AA$7=0,'Reservoir B1'!C617,'Reservoir B2'!C502)-AF$2","v":97.320049738466892},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD130)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD504)","v":" "},null,null,63]
[null,"Total Field O&M","$K",{"$f":"'LCOE Binary'!P52+'LCOE Binary'!P53","v":6220.0772178128718},{"$f":"'LCOE Binary'!Q52+'LCOE Binary'!Q53","v":3199.0349412545042},{"$f":"IF(D74=0,0,(E74-D74)/D74)","v":-0.48569208560736138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"IF($AA$7=0,'Reservoir B1'!E127, 'Reservoir B2'!E129)","v":9.0440150014474554},{"$f":"IF($AA$7=0,'Reservoir B1'!E618, 'Reservoir B2'!E503)","v":23.780231528716889},{"$f":"IF($AA$7=0,'Reservoir B1'!C127,'Reservoir B2'!C129)-AE$2","v":95.992142821675287},{"$f":"IF($AA$7=0,'Reservoir B1'!C618,'Reservoir B2'!C503)-AF$2","v":97.299488084140478},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD131)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD505)","v":" "},null,null,64]
[null,"Taxes & Insurance","$K",{"$f":"'LCOE Binary'!P55","v":2292.811107187073},{"$f":"'LCOE Binary'!Q55","v":2183.0481792041483},{"$f":"IF(D75=0,0,(E75-D75)/D75)","v":-4.787264316666149E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E128, 'Reservoir B2'!E130)","v":9.0283403470501895},{"$f":"IF($AA$7=0,'Reservoir B1'!E619, 'Reservoir B2'!E504)","v":23.760630577458343},{"$f":"IF($AA$7=0,'Reservoir B1'!C128,'Reservoir B2'!C130)-AE$2","v":95.951572807571125},{"$f":"IF($AA$7=0,'Reservoir B1'!C619,'Reservoir B2'!C504)-AF$2","v":97.278930713492045},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD132)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD506)","v":" "},null,null,65]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Binary'!P56","v":10866.703288604866},{"$f":"'LCOE Binary'!Q56","v":8693.6652837838337},{"$f":"IF(D76=0,0,(E76-D76)/D76)","v":-0.19997214860000284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"IF($AA$7=0,'Reservoir B1'!E129, 'Reservoir B2'!E131)","v":9.0126453917039964},{"$f":"IF($AA$7=0,'Reservoir B1'!E620, 'Reservoir B2'!E505)","v":23.741013769791735},{"$f":"IF($AA$7=0,'Reservoir B1'!C129,'Reservoir B2'!C131)-AE$2","v":95.911019697639517},{"$f":"IF($AA$7=0,'Reservoir B1'!C620,'Reservoir B2'!C505)-AF$2","v":97.258377625629166},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD133)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD507)","v":" "},null,null,66]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Binary'!I32*'LCOE Binary'!P58/100)/1000","v":1421.6721857743826},{"$f":"('LCOE Binary'!I48/100*'LCOE Binary'!Q58)/1000","v":1313.0694199113561},{"$f":"IF(D77=0,0,(E77-D77)/D77)","v":-7.6390863484376806E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB76+1/12","v":5.5833333333333304},{"$f":"IF($AA$7=0,'Reservoir B1'!E130, 'Reservoir B2'!E132)","v":8.9969302401621345},{"$f":"IF($AA$7=0,'Reservoir B1'!E621, 'Reservoir B2'!E506)","v":23.721381142469461},{"$f":"IF($AA$7=0,'Reservoir B1'!C130,'Reservoir B2'!C132)-AE$2","v":95.870483484837038},{"$f":"IF($AA$7=0,'Reservoir B1'!C621,'Reservoir B2'!C506)-AF$2","v":97.237828819659597},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD134)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD508)","v":" "},null,null,67]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Binary'!Q74","v":0},{"$f":"'LCOE Binary'!R74","v":0},{"$f":"IF(D78=0,0,(E78-D78)/D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"IF($AA$7=0,'Reservoir B1'!E131, 'Reservoir B2'!E133)","v":8.98119499695642},{"$f":"IF($AA$7=0,'Reservoir B1'!E622, 'Reservoir B2'!E507)","v":23.701732732205627},{"$f":"IF($AA$7=0,'Reservoir B1'!C131,'Reservoir B2'!C133)-AE$2","v":95.829964162123233},{"$f":"IF($AA$7=0,'Reservoir B1'!C622,'Reservoir B2'!C507)-AF$2","v":97.217284294691268},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD135)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD509)","v":" "},null,null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E132, 'Reservoir B2'!E134)","v":8.9654397663969281},{"$f":"IF($AA$7=0,'Reservoir B1'!E623, 'Reservoir B2'!E508)","v":23.682068575676368},{"$f":"IF($AA$7=0,'Reservoir B1'!C132,'Reservoir B2'!C134)-AE$2","v":95.789461722460558},{"$f":"IF($AA$7=0,'Reservoir B1'!C623,'Reservoir B2'!C508)-AF$2","v":97.196744049832304},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD136)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD510)","v":" "},null,null,69]
[null,"EGS Scenario Definition",{"$f":"IF(C77=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"IF($AA$7=0,'Reservoir B1'!E133, 'Reservoir B2'!E135)","v":8.9496646525727677},{"$f":"IF($AA$7=0,'Reservoir B1'!E624, 'Reservoir B2'!E509)","v":23.662388709520528},{"$f":"IF($AA$7=0,'Reservoir B1'!C133,'Reservoir B2'!C135)-AE$2","v":95.748976158814415},{"$f":"IF($AA$7=0,'Reservoir B1'!C624,'Reservoir B2'!C509)-AF$2","v":97.176208084191018},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD137)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD511)","v":" "},null,null,70]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E134, 'Reservoir B2'!E136)","v":8.9338697593522518},{"$f":"IF($AA$7=0,'Reservoir B1'!E625, 'Reservoir B2'!E510)","v":23.642693170338291},{"$f":"IF($AA$7=0,'Reservoir B1'!C134,'Reservoir B2'!C136)-AE$2","v":95.708507464153115},{"$f":"IF($AA$7=0,'Reservoir B1'!C625,'Reservoir B2'!C510)-AF$2","v":97.155676396875904},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD138)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD512)","v":" "},null,null,71,{"$f":"SUM(AC69:AC81)/12","v":9.0203747506341436},{"$f":"SUM(AD69:AD81)/12","v":23.75072978475249}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"IF($AA$7=0,'Reservoir B1'!E135, 'Reservoir B2'!E137)","v":8.918055190383102},{"$f":"IF($AA$7=0,'Reservoir B1'!E626, 'Reservoir B2'!E511)","v":23.62298199469339},{"$f":"IF($AA$7=0,'Reservoir B1'!C135,'Reservoir B2'!C137)-AE$2","v":95.668055631447928},{"$f":"IF($AA$7=0,'Reservoir B1'!C626,'Reservoir B2'!C511)-AF$2","v":97.135148986995659},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD139)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD513)","v":" "},null,null,72]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E136, 'Reservoir B2'!E138)","v":8.902221049093054},{"$f":"IF($AA$7=0,'Reservoir B1'!E627, 'Reservoir B2'!E512)","v":23.603255219110679},{"$f":"IF($AA$7=0,'Reservoir B1'!C136,'Reservoir B2'!C138)-AE$2","v":95.627620653673034},{"$f":"IF($AA$7=0,'Reservoir B1'!C627,'Reservoir B2'!C512)-AF$2","v":97.114625853659135},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD140)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD514)","v":" "},null,null,73]
[{"$f":"'Input A1'!A75","v":1},"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"IF($AA$7=0,'Reservoir B1'!E137, 'Reservoir B2'!E139)","v":8.8863674386898506},{"$f":"IF($AA$7=0,'Reservoir B1'!E628, 'Reservoir B2'!E513)","v":23.583512880077791},{"$f":"IF($AA$7=0,'Reservoir B1'!C137,'Reservoir B2'!C139)-AE$2","v":95.587202523805544},{"$f":"IF($AA$7=0,'Reservoir B1'!C628,'Reservoir B2'!C513)-AF$2","v":97.094106995975395},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD141)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD515)","v":" "},null,null,74]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":78.405154047144151},{"$f":"'Summary A1'!J207","v":114.74161509958049},{"$f":"IF(D85=0,\"NA\",(E85-D85)/D85)","v":0.46344480148062234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E138, 'Reservoir B2'!E140)","v":8.8704944621619131},{"$f":"IF($AA$7=0,'Reservoir B1'!E629, 'Reservoir B2'!E514)","v":23.563755014044581},{"$f":"IF($AA$7=0,'Reservoir B1'!C138,'Reservoir B2'!C140)-AE$2","v":95.546801234825494},{"$f":"IF($AA$7=0,'Reservoir B1'!C629,'Reservoir B2'!C514)-AF$2","v":97.07359241305366},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD142)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD516)","v":" "},null,null,75]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"IF($AA$7=0,'Reservoir B1'!E139, 'Reservoir B2'!E141)","v":8.8546022222782579},{"$f":"IF($AA$7=0,'Reservoir B1'!E630, 'Reservoir B2'!E515)","v":23.543981657423522},{"$f":"IF($AA$7=0,'Reservoir B1'!C139,'Reservoir B2'!C141)-AE$2","v":95.506416779715863},{"$f":"IF($AA$7=0,'Reservoir B1'!C630,'Reservoir B2'!C515)-AF$2","v":97.05308210400338},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD143)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD517)","v":" "},null,null,76]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3},{"$f":"IF(A88=1,\"NA\",(E87-D87)/D87)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E140, 'Reservoir B2'!E142)","v":8.8386908215891822},{"$f":"IF($AA$7=0,'Reservoir B1'!E631, 'Reservoir B2'!E516)","v":23.524192846589003},{"$f":"IF($AA$7=0,'Reservoir B1'!C140,'Reservoir B2'!C142)-AE$2","v":95.466049151462528},{"$f":"IF($AA$7=0,'Reservoir B1'!C631,'Reservoir B2'!C516)-AF$2","v":97.032576067934144},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD144)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD518)","v":" "},null,null,77]
[{"$f":"'Input A1'!A267","v":0},"Subsurface HX Surface Area","sq m",{"$f":"'Summary A1'!H149","v":" "},{"$f":"'Summary A1'!J149","v":" "},{"$f":"IF(C87=0,\"NA\",(E88-D88)/D88)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"IF($AA$7=0,'Reservoir B1'!E141, 'Reservoir B2'!E143)","v":8.8227603624263491},{"$f":"IF($AA$7=0,'Reservoir B1'!E632, 'Reservoir B2'!E517)","v":23.504388617878135},{"$f":"IF($AA$7=0,'Reservoir B1'!C141,'Reservoir B2'!C143)-AE$2","v":95.425698343054293},{"$f":"IF($AA$7=0,'Reservoir B1'!C632,'Reservoir B2'!C517)-AF$2","v":97.012074303955757},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD145)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD519)","v":" "},null,null,78]
[null,"Time to Plant Design Temperature","yr",{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!F25,'Reservoir B2'!F54))","v":2.7639552662388338},{"$f":"IF($A84=0,\"NA\",IF($A88=0,'Reservoir B1'!H25,'Reservoir B2'!H54))","v":2.2198278018316562},{"$f":"IF(D89=\"NA\",\"NA\",E89-D89)","v":-0.54412746440717763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E142, 'Reservoir B2'!E144)","v":8.8068109469033011},{"$f":"IF($AA$7=0,'Reservoir B1'!E633, 'Reservoir B2'!E518)","v":23.48456900759048},{"$f":"IF($AA$7=0,'Reservoir B1'!C142,'Reservoir B2'!C144)-AE$2","v":95.385364347482891},{"$f":"IF($AA$7=0,'Reservoir B1'!C633,'Reservoir B2'!C518)-AF$2","v":96.991576811178192},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD146)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD520)","v":" "},null,null,79]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":8.8000000000000007},{"$f":"'Summary A1'!J179","v":8.8000000000000007},{"$f":"E90-D90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"IF($AA$7=0,'Reservoir B1'!E143, 'Reservoir B2'!E145)","v":8.7908426769155383},{"$f":"IF($AA$7=0,'Reservoir B1'!E634, 'Reservoir B2'!E519)","v":23.464734051987797},{"$f":"IF($AA$7=0,'Reservoir B1'!C143,'Reservoir B2'!C145)-AE$2","v":95.345047157742982},{"$f":"IF($AA$7=0,'Reservoir B1'!C634,'Reservoir B2'!C519)-AF$2","v":96.971083588711622},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD147)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD521)","v":" "},null,null,80]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(OR(D91=\"NA\",E91=\"NA\"),\"NA\",E91-D91)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E144, 'Reservoir B2'!E146)","v":8.7748556541411009},{"$f":"IF($AA$7=0,'Reservoir B1'!E635, 'Reservoir B2'!E520)","v":23.444883787294827},{"$f":"IF($AA$7=0,'Reservoir B1'!C144,'Reservoir B2'!C146)-AE$2","v":95.304746766832139},{"$f":"IF($AA$7=0,'Reservoir B1'!C635,'Reservoir B2'!C520)-AF$2","v":96.950594635666405},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD148)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD522)","v":" "},null,null,81]
[null,"# of Reservoirs Used",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E92-D92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"IF($AA$7=0,'Reservoir B1'!E145, 'Reservoir B2'!E147)","v":8.7588499800406652},{"$f":"IF($AA$7=0,'Reservoir B1'!E636, 'Reservoir B2'!E521)","v":23.425018249698176},{"$f":"IF($AA$7=0,'Reservoir B1'!C145,'Reservoir B2'!C147)-AE$2","v":95.264463167750833},{"$f":"IF($AA$7=0,'Reservoir B1'!C636,'Reservoir B2'!C521)-AF$2","v":96.930109951153071},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD149)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD523)","v":" "},null,null,82]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"IF(A88=0,'Reservoir B1'!C423,'Reservoir B2'!C425)","v":90.481856221493288},{"$f":"IF(A88=0,'Reservoir B1'!C914,'Reservoir B2'!C799)","v":92.773623735405195},{"$f":"E93-D93","v":2.2917675139119069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E146, 'Reservoir B2'!E148)","v":8.7428257558579983},{"$f":"IF($AA$7=0,'Reservoir B1'!E637, 'Reservoir B2'!E522)","v":23.405137475347622},{"$f":"IF($AA$7=0,'Reservoir B1'!C146,'Reservoir B2'!C148)-AE$2","v":95.224196353502478},{"$f":"IF($AA$7=0,'Reservoir B1'!C637,'Reservoir B2'!C522)-AF$2","v":96.909629534282345},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD150)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD524)","v":" "},null,null,83,{"$f":"SUM(AC82:AC93)/12","v":8.8306147133733592},{"$f":"SUM(AD82:AD93)/12","v":23.514200900144669}]
[null,"Plant Output at 30 yr","MW",{"$f":"IF(A88=0,'Reservoir B1'!E423,'Reservoir B2'!E425)","v":6.0758715836934236},{"$f":"IF(A88=0,'Reservoir B1'!E914,'Reservoir B2'!E799)","v":17.431927811444766},{"$f":"(E94-D94)/D94","v":1.8690415146740444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"IF($AA$7=0,'Reservoir B1'!E147, 'Reservoir B2'!E149)","v":8.7267830826201322},{"$f":"IF($AA$7=0,'Reservoir B1'!E638, 'Reservoir B2'!E523)","v":23.385241500354937},{"$f":"IF($AA$7=0,'Reservoir B1'!C147,'Reservoir B2'!C149)-AE$2","v":95.183946317093401},{"$f":"IF($AA$7=0,'Reservoir B1'!C638,'Reservoir B2'!C523)-AF$2","v":96.889153384165141},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD151)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD525)","v":" "},null,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E148, 'Reservoir B2'!E150)","v":8.7107220611378882},{"$f":"IF($AA$7=0,'Reservoir B1'!E639, 'Reservoir B2'!E524)","v":23.365330360795021},{"$f":"IF($AA$7=0,'Reservoir B1'!C148,'Reservoir B2'!C150)-AE$2","v":95.143713051532828},{"$f":"IF($AA$7=0,'Reservoir B1'!C639,'Reservoir B2'!C524)-AF$2","v":96.86868149991254},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD152)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD526)","v":" "},null,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"IF($AA$7=0,'Reservoir B1'!E149, 'Reservoir B2'!E151)","v":8.6946427920061637},{"$f":"IF($AA$7=0,'Reservoir B1'!E640, 'Reservoir B2'!E525)","v":23.345404092704932},{"$f":"IF($AA$7=0,'Reservoir B1'!C149,'Reservoir B2'!C151)-AE$2","v":95.103496549832897},{"$f":"IF($AA$7=0,'Reservoir B1'!C640,'Reservoir B2'!C525)-AF$2","v":96.848213880635825},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD153)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD527)","v":" "},null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E150, 'Reservoir B2'!E152)","v":8.6785453756039885},{"$f":"IF($AA$7=0,'Reservoir B1'!E641, 'Reservoir B2'!E526)","v":23.325462732084944},{"$f":"IF($AA$7=0,'Reservoir B1'!C150,'Reservoir B2'!C152)-AE$2","v":95.063296805008676},{"$f":"IF($AA$7=0,'Reservoir B1'!C641,'Reservoir B2'!C526)-AF$2","v":96.827750525446461},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD154)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD528)","v":" "},null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"IF($AA$7=0,'Reservoir B1'!E151, 'Reservoir B2'!E153)","v":8.6624299120950781},{"$f":"IF($AA$7=0,'Reservoir B1'!E642, 'Reservoir B2'!E527)","v":23.305506314897407},{"$f":"IF($AA$7=0,'Reservoir B1'!C151,'Reservoir B2'!C153)-AE$2","v":95.023113810078129},{"$f":"IF($AA$7=0,'Reservoir B1'!C642,'Reservoir B2'!C527)-AF$2","v":96.807291433456086},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD155)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD529)","v":" "},null,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E152, 'Reservoir B2'!E154)","v":8.6462965014281981},{"$f":"IF($AA$7=0,'Reservoir B1'!E643, 'Reservoir B2'!E528)","v":23.285534877067555},{"$f":"IF($AA$7=0,'Reservoir B1'!C152,'Reservoir B2'!C154)-AE$2","v":94.982947558062136},{"$f":"IF($AA$7=0,'Reservoir B1'!C643,'Reservoir B2'!C528)-AF$2","v":96.78683660377655},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD156)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD530)","v":" "},null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"IF($AA$7=0,'Reservoir B1'!E153, 'Reservoir B2'!E155)","v":8.6301452433371999},{"$f":"IF($AA$7=0,'Reservoir B1'!E644, 'Reservoir B2'!E529)","v":23.265548454483721},{"$f":"IF($AA$7=0,'Reservoir B1'!C153,'Reservoir B2'!C155)-AE$2","v":94.942798041984489},{"$f":"IF($AA$7=0,'Reservoir B1'!C644,'Reservoir B2'!C529)-AF$2","v":96.766386035519858},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD157)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD531)","v":" "},null,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E154, 'Reservoir B2'!E156)","v":8.6139762373417259},{"$f":"IF($AA$7=0,'Reservoir B1'!E645, 'Reservoir B2'!E530)","v":23.245547082996538},{"$f":"IF($AA$7=0,'Reservoir B1'!C154,'Reservoir B2'!C156)-AE$2","v":94.902665254871877},{"$f":"IF($AA$7=0,'Reservoir B1'!C645,'Reservoir B2'!C530)-AF$2","v":96.74593972779823},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD158)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD532)","v":" "},null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"IF($AA$7=0,'Reservoir B1'!E155, 'Reservoir B2'!E157)","v":8.5977895827471915},{"$f":"IF($AA$7=0,'Reservoir B1'!E646, 'Reservoir B2'!E531)","v":23.225530798419733},{"$f":"IF($AA$7=0,'Reservoir B1'!C155,'Reservoir B2'!C157)-AE$2","v":94.862549189753892},{"$f":"IF($AA$7=0,'Reservoir B1'!C646,'Reservoir B2'!C531)-AF$2","v":96.725497679724043},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD159)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD533)","v":" "},null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E156, 'Reservoir B2'!E158)","v":8.5815853786451708},{"$f":"IF($AA$7=0,'Reservoir B1'!E647, 'Reservoir B2'!E532)","v":23.205499636529439},{"$f":"IF($AA$7=0,'Reservoir B1'!C156,'Reservoir B2'!C158)-AE$2","v":94.822449839663037},{"$f":"IF($AA$7=0,'Reservoir B1'!C647,'Reservoir B2'!C532)-AF$2","v":96.705059890409871},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD160)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD534)","v":" "},null,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"IF($AA$7=0,'Reservoir B1'!E157, 'Reservoir B2'!E159)","v":8.5653637239138192},{"$f":"IF($AA$7=0,'Reservoir B1'!E648, 'Reservoir B2'!E533)","v":23.185453633065194},{"$f":"IF($AA$7=0,'Reservoir B1'!C157,'Reservoir B2'!C159)-AE$2","v":94.782367197634713},{"$f":"IF($AA$7=0,'Reservoir B1'!C648,'Reservoir B2'!C533)-AF$2","v":96.684626358968472},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD161)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD535)","v":" "},null,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E158, 'Reservoir B2'!E160)","v":8.5491247172182465},{"$f":"IF($AA$7=0,'Reservoir B1'!E649, 'Reservoir B2'!E534)","v":23.165392823728858},{"$f":"IF($AA$7=0,'Reservoir B1'!C158,'Reservoir B2'!C160)-AE$2","v":94.742301256707236},{"$f":"IF($AA$7=0,'Reservoir B1'!C649,'Reservoir B2'!C534)-AF$2","v":96.664197084512793},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD162)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD536)","v":" "},null,null,95,{"$f":"SUM(AC94:AC105)/12","v":8.6381170506745679},{"$f":"SUM(AD94:AD105)/12","v":23.275454358927359}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"IF($AA$7=0,'Reservoir B1'!E159, 'Reservoir B2'!E161)","v":8.532868457010494},{"$f":"IF($AA$7=0,'Reservoir B1'!E650, 'Reservoir B2'!E535)","v":23.145317244185684},{"$f":"IF($AA$7=0,'Reservoir B1'!C159,'Reservoir B2'!C161)-AE$2","v":94.702252009921821},{"$f":"IF($AA$7=0,'Reservoir B1'!C650,'Reservoir B2'!C535)-AF$2","v":96.643772066155947},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD163)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD537)","v":" "},null,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E160, 'Reservoir B2'!E162)","v":8.5165950415302181},{"$f":"IF($AA$7=0,'Reservoir B1'!E651, 'Reservoir B2'!E536)","v":23.125226930063548},{"$f":"IF($AA$7=0,'Reservoir B1'!C160,'Reservoir B2'!C162)-AE$2","v":94.662219450322567},{"$f":"IF($AA$7=0,'Reservoir B1'!C651,'Reservoir B2'!C536)-AF$2","v":96.623351303011262},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD164)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD538)","v":" "},null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"IF($AA$7=0,'Reservoir B1'!E161, 'Reservoir B2'!E163)","v":8.5003045688048253},{"$f":"IF($AA$7=0,'Reservoir B1'!E652, 'Reservoir B2'!E537)","v":23.105121916953244},{"$f":"IF($AA$7=0,'Reservoir B1'!C161,'Reservoir B2'!C163)-AE$2","v":94.622203570956472},{"$f":"IF($AA$7=0,'Reservoir B1'!C652,'Reservoir B2'!C537)-AF$2","v":96.602934794192237},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD165)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD539)","v":" "},null,null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E162, 'Reservoir B2'!E164)","v":8.4839971366498119},{"$f":"IF($AA$7=0,'Reservoir B1'!E653, 'Reservoir B2'!E538)","v":23.085002240408627},{"$f":"IF($AA$7=0,'Reservoir B1'!C162,'Reservoir B2'!C164)-AE$2","v":94.582204364873448},{"$f":"IF($AA$7=0,'Reservoir B1'!C653,'Reservoir B2'!C538)-AF$2","v":96.58252253881254},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD166)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD540)","v":" "},null,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E163, 'Reservoir B2'!E165)","v":8.4676728426690193},{"$f":"IF($AA$7=0,'Reservoir B1'!E654, 'Reservoir B2'!E539)","v":23.064867935946673},{"$f":"IF($AA$7=0,'Reservoir B1'!C163,'Reservoir B2'!C165)-AE$2","v":94.54222182512629},{"$f":"IF($AA$7=0,'Reservoir B1'!C654,'Reservoir B2'!C539)-AF$2","v":96.562114535986055},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD167)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD541)","v":" "},null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E164, 'Reservoir B2'!E166)","v":8.4513317842550606},{"$f":"IF($AA$7=0,'Reservoir B1'!E655, 'Reservoir B2'!E540)","v":23.044719039046974},{"$f":"IF($AA$7=0,'Reservoir B1'!C164,'Reservoir B2'!C166)-AE$2","v":94.502255944770695},{"$f":"IF($AA$7=0,'Reservoir B1'!C655,'Reservoir B2'!C540)-AF$2","v":96.541710784826819},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD168)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD542)","v":" "},null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E165, 'Reservoir B2'!E167)","v":8.4349740585896189},{"$f":"IF($AA$7=0,'Reservoir B1'!E656, 'Reservoir B2'!E541)","v":23.024555585152662},{"$f":"IF($AA$7=0,'Reservoir B1'!C165,'Reservoir B2'!C167)-AE$2","v":94.462306716865257},{"$f":"IF($AA$7=0,'Reservoir B1'!C656,'Reservoir B2'!C541)-AF$2","v":96.521311284449084},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD169)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD543)","v":" "},null,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E166, 'Reservoir B2'!E168)","v":8.4185997626435842},{"$f":"IF($AA$7=0,'Reservoir B1'!E657, 'Reservoir B2'!E542)","v":23.004377609669824},{"$f":"IF($AA$7=0,'Reservoir B1'!C166,'Reservoir B2'!C168)-AE$2","v":94.42237413447144},{"$f":"IF($AA$7=0,'Reservoir B1'!C657,'Reservoir B2'!C542)-AF$2","v":96.500916033967258},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD170)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD544)","v":" "},null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E167, 'Reservoir B2'!E169)","v":8.4022089931775952},{"$f":"IF($AA$7=0,'Reservoir B1'!E658, 'Reservoir B2'!E543)","v":22.984185147967615},{"$f":"IF($AA$7=0,'Reservoir B1'!C167,'Reservoir B2'!C169)-AE$2","v":94.382458190653622},{"$f":"IF($AA$7=0,'Reservoir B1'!C658,'Reservoir B2'!C543)-AF$2","v":96.480525032495947},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD171)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD545)","v":" "},null,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E168, 'Reservoir B2'!E170)","v":8.3858018467422468},{"$f":"IF($AA$7=0,'Reservoir B1'!E659, 'Reservoir B2'!E544)","v":22.963978235377965},{"$f":"IF($AA$7=0,'Reservoir B1'!C168,'Reservoir B2'!C170)-AE$2","v":94.342558878479053},{"$f":"IF($AA$7=0,'Reservoir B1'!C659,'Reservoir B2'!C544)-AF$2","v":96.460138279149945},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD172)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD546)","v":" "},null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E169, 'Reservoir B2'!E171)","v":8.3693784196783412},{"$f":"IF($AA$7=0,'Reservoir B1'!E660, 'Reservoir B2'!E545)","v":22.943756907196487},{"$f":"IF($AA$7=0,'Reservoir B1'!C169,'Reservoir B2'!C171)-AE$2","v":94.302676191017895},{"$f":"IF($AA$7=0,'Reservoir B1'!C660,'Reservoir B2'!C545)-AF$2","v":96.439755773044226},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD173)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD547)","v":" "},null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E170, 'Reservoir B2'!E172)","v":8.3529388081172335},{"$f":"IF($AA$7=0,'Reservoir B1'!E661, 'Reservoir B2'!E546)","v":22.923521198681989},{"$f":"IF($AA$7=0,'Reservoir B1'!C170,'Reservoir B2'!C172)-AE$2","v":94.262810121343179},{"$f":"IF($AA$7=0,'Reservoir B1'!C661,'Reservoir B2'!C546)-AF$2","v":96.419377513293938},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD174)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD548)","v":" "},null,null,107,{"$f":"SUM(AC106:AC117)/12","v":8.4430559766556694},{"$f":"SUM(AD106:AD117)/12","v":23.034552499220947}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E171, 'Reservoir B2'!E173)","v":8.3364831079814028},{"$f":"IF($AA$7=0,'Reservoir B1'!E662, 'Reservoir B2'!E547)","v":22.903271145055882},{"$f":"IF($AA$7=0,'Reservoir B1'!C171,'Reservoir B2'!C173)-AE$2","v":94.222960662530824},{"$f":"IF($AA$7=0,'Reservoir B1'!C662,'Reservoir B2'!C547)-AF$2","v":96.399003499014441},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD175)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD549)","v":" "},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E172, 'Reservoir B2'!E174)","v":8.320011414984247},{"$f":"IF($AA$7=0,'Reservoir B1'!E663, 'Reservoir B2'!E548)","v":22.883006781503489},{"$f":"IF($AA$7=0,'Reservoir B1'!C172,'Reservoir B2'!C174)-AE$2","v":94.183127807659645},{"$f":"IF($AA$7=0,'Reservoir B1'!C663,'Reservoir B2'!C548)-AF$2","v":96.378633729321251},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD176)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD550)","v":" "},null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E173, 'Reservoir B2'!E175)","v":8.3035238246307816},{"$f":"IF($AA$7=0,'Reservoir B1'!E664, 'Reservoir B2'!E549)","v":22.862728143173037},{"$f":"IF($AA$7=0,'Reservoir B1'!C173,'Reservoir B2'!C175)-AE$2","v":94.14331154981133},{"$f":"IF($AA$7=0,'Reservoir B1'!C664,'Reservoir B2'!C549)-AF$2","v":96.35826820333007},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD177)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD551)","v":" "},null,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E174, 'Reservoir B2'!E176)","v":8.2870204322177567},{"$f":"IF($AA$7=0,'Reservoir B1'!E665, 'Reservoir B2'!E550)","v":22.842435265176228},{"$f":"IF($AA$7=0,'Reservoir B1'!C174,'Reservoir B2'!C176)-AE$2","v":94.10351188207045},{"$f":"IF($AA$7=0,'Reservoir B1'!C665,'Reservoir B2'!C550)-AF$2","v":96.337906920156811},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD178)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD552)","v":" "},null,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E175, 'Reservoir B2'!E177)","v":8.2705013328342645},{"$f":"IF($AA$7=0,'Reservoir B1'!E666, 'Reservoir B2'!E551)","v":22.822128182588102},{"$f":"IF($AA$7=0,'Reservoir B1'!C175,'Reservoir B2'!C177)-AE$2","v":94.063728797524462},{"$f":"IF($AA$7=0,'Reservoir B1'!C666,'Reservoir B2'!C551)-AF$2","v":96.317549878917546},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD179)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD553)","v":" "},null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E176, 'Reservoir B2'!E178)","v":8.2539666213615188},{"$f":"IF($AA$7=0,'Reservoir B1'!E667, 'Reservoir B2'!E552)","v":22.801806930446546},{"$f":"IF($AA$7=0,'Reservoir B1'!C176,'Reservoir B2'!C178)-AE$2","v":94.023962289263707},{"$f":"IF($AA$7=0,'Reservoir B1'!C667,'Reservoir B2'!C552)-AF$2","v":96.297197078728544},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD180)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD554)","v":" "},null,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E177, 'Reservoir B2'!E179)","v":8.2374163924737278},{"$f":"IF($AA$7=0,'Reservoir B1'!E668, 'Reservoir B2'!E553)","v":22.781471543753611},{"$f":"IF($AA$7=0,'Reservoir B1'!C177,'Reservoir B2'!C179)-AE$2","v":93.984212350381384},{"$f":"IF($AA$7=0,'Reservoir B1'!C668,'Reservoir B2'!C553)-AF$2","v":96.276848518706245},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD181)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD555)","v":" "},null,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E178, 'Reservoir B2'!E180)","v":8.2208507406379852},{"$f":"IF($AA$7=0,'Reservoir B1'!E669, 'Reservoir B2'!E554)","v":22.761122057474239},{"$f":"IF($AA$7=0,'Reservoir B1'!C178,'Reservoir B2'!C180)-AE$2","v":93.944478973973602},{"$f":"IF($AA$7=0,'Reservoir B1'!C669,'Reservoir B2'!C554)-AF$2","v":96.256504197967274},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD182)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD556)","v":" "},null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E179, 'Reservoir B2'!E181)","v":8.204269760114892},{"$f":"IF($AA$7=0,'Reservoir B1'!E670, 'Reservoir B2'!E555)","v":22.740758506536949},{"$f":"IF($AA$7=0,'Reservoir B1'!C179,'Reservoir B2'!C181)-AE$2","v":93.904762153139316},{"$f":"IF($AA$7=0,'Reservoir B1'!C670,'Reservoir B2'!C555)-AF$2","v":96.236164115628469},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD183)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD557)","v":" "},null,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"IF($AA$7=0,'Reservoir B1'!E180, 'Reservoir B2'!E182)","v":8.1876735449585372},{"$f":"IF($AA$7=0,'Reservoir B1'!E671, 'Reservoir B2'!E556)","v":22.720380925833439},{"$f":"IF($AA$7=0,'Reservoir B1'!C180,'Reservoir B2'!C182)-AE$2","v":93.865061880980377},{"$f":"IF($AA$7=0,'Reservoir B1'!C671,'Reservoir B2'!C556)-AF$2","v":96.21582827080681},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD184)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD558)","v":" "},null,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E181, 'Reservoir B2'!E183)","v":8.1710621890169612},{"$f":"IF($AA$7=0,'Reservoir B1'!E672, 'Reservoir B2'!E557)","v":22.699989350219511},{"$f":"IF($AA$7=0,'Reservoir B1'!C181,'Reservoir B2'!C183)-AE$2","v":93.825378150601509},{"$f":"IF($AA$7=0,'Reservoir B1'!C672,'Reservoir B2'!C557)-AF$2","v":96.19549666261949},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD185)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD559)","v":" "},null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E182, 'Reservoir B2'!E184)","v":8.1544357859327654},{"$f":"IF($AA$7=0,'Reservoir B1'!E673, 'Reservoir B2'!E558)","v":22.679583814513684},{"$f":"IF($AA$7=0,'Reservoir B1'!C182,'Reservoir B2'!C184)-AE$2","v":93.785710955110304},{"$f":"IF($AA$7=0,'Reservoir B1'!C673,'Reservoir B2'!C558)-AF$2","v":96.175169290183874},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD186)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD560)","v":" "},null,null,119,{"$f":"SUM(AC118:AC129)/12","v":8.2456012622620705},{"$f":"SUM(AD118:AD129)/12","v":22.791556887189561}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E183, 'Reservoir B2'!E185)","v":8.1377944291427262},{"$f":"IF($AA$7=0,'Reservoir B1'!E674, 'Reservoir B2'!E559)","v":22.659164353498937},{"$f":"IF($AA$7=0,'Reservoir B1'!C183,'Reservoir B2'!C185)-AE$2","v":93.746060287617212},{"$f":"IF($AA$7=0,'Reservoir B1'!C674,'Reservoir B2'!C559)-AF$2","v":96.154846152617523},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD187)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD561)","v":" "},null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E184, 'Reservoir B2'!E186)","v":8.1211382118787636},{"$f":"IF($AA$7=0,'Reservoir B1'!E675, 'Reservoir B2'!E560)","v":22.638731001920824},{"$f":"IF($AA$7=0,'Reservoir B1'!C184,'Reservoir B2'!C186)-AE$2","v":93.706426141235582},{"$f":"IF($AA$7=0,'Reservoir B1'!C675,'Reservoir B2'!C560)-AF$2","v":96.134527249038157},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD188)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD562)","v":" "},null,null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E185, 'Reservoir B2'!E187)","v":8.1044672271678859},{"$f":"IF($AA$7=0,'Reservoir B1'!E676, 'Reservoir B2'!E561)","v":22.618283794489294},{"$f":"IF($AA$7=0,'Reservoir B1'!C185,'Reservoir B2'!C187)-AE$2","v":93.666808509081605},{"$f":"IF($AA$7=0,'Reservoir B1'!C676,'Reservoir B2'!C561)-AF$2","v":96.114212578563709},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD189)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD563)","v":" "},null,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E186, 'Reservoir B2'!E188)","v":8.087781567832625},{"$f":"IF($AA$7=0,'Reservoir B1'!E677, 'Reservoir B2'!E562)","v":22.597822765877375},{"$f":"IF($AA$7=0,'Reservoir B1'!C186,'Reservoir B2'!C188)-AE$2","v":93.627207384274357},{"$f":"IF($AA$7=0,'Reservoir B1'!C677,'Reservoir B2'!C562)-AF$2","v":96.093902140312281},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD190)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD564)","v":" "},null,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"IF($AA$7=0,'Reservoir B1'!E187, 'Reservoir B2'!E189)","v":8.0710813264912513},{"$f":"IF($AA$7=0,'Reservoir B1'!E678, 'Reservoir B2'!E563)","v":22.577347950721808},{"$f":"IF($AA$7=0,'Reservoir B1'!C187,'Reservoir B2'!C189)-AE$2","v":93.587622759935783},{"$f":"IF($AA$7=0,'Reservoir B1'!C678,'Reservoir B2'!C563)-AF$2","v":96.073595933402146},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD191)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD565)","v":" "},null,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E188, 'Reservoir B2'!E190)","v":8.0543665955582178},{"$f":"IF($AA$7=0,'Reservoir B1'!E679, 'Reservoir B2'!E564)","v":22.556859383623433},{"$f":"IF($AA$7=0,'Reservoir B1'!C188,'Reservoir B2'!C190)-AE$2","v":93.548054629190688},{"$f":"IF($AA$7=0,'Reservoir B1'!C679,'Reservoir B2'!C564)-AF$2","v":96.053293956951791},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD192)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD566)","v":" "},null,null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"IF($AA$7=0,'Reservoir B1'!E189, 'Reservoir B2'!E191)","v":8.0376374672442381},{"$f":"IF($AA$7=0,'Reservoir B1'!E680, 'Reservoir B2'!E565)","v":22.536357099146109},{"$f":"IF($AA$7=0,'Reservoir B1'!C189,'Reservoir B2'!C191)-AE$2","v":93.508502985166729},{"$f":"IF($AA$7=0,'Reservoir B1'!C680,'Reservoir B2'!C565)-AF$2","v":96.032996210079858},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD193)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD567)","v":" "},null,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E190, 'Reservoir B2'!E192)","v":8.020894033556857},{"$f":"IF($AA$7=0,'Reservoir B1'!E681, 'Reservoir B2'!E566)","v":22.515841131818064},{"$f":"IF($AA$7=0,'Reservoir B1'!C190,'Reservoir B2'!C192)-AE$2","v":93.46896782099445},{"$f":"IF($AA$7=0,'Reservoir B1'!C681,'Reservoir B2'!C566)-AF$2","v":96.01270269190519},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD194)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD568)","v":" "},null,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"IF($AA$7=0,'Reservoir B1'!E191, 'Reservoir B2'!E193)","v":8.0041363863006101},{"$f":"IF($AA$7=0,'Reservoir B1'!E682, 'Reservoir B2'!E567)","v":22.495311516130798},{"$f":"IF($AA$7=0,'Reservoir B1'!C191,'Reservoir B2'!C193)-AE$2","v":93.429449129807239},{"$f":"IF($AA$7=0,'Reservoir B1'!C682,'Reservoir B2'!C567)-AF$2","v":95.992413401546813},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD195)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD569)","v":" "},null,null,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E192, 'Reservoir B2'!E194)","v":7.9873646170772314},{"$f":"IF($AA$7=0,'Reservoir B1'!E683, 'Reservoir B2'!E568)","v":22.474768286539792},{"$f":"IF($AA$7=0,'Reservoir B1'!C192,'Reservoir B2'!C194)-AE$2","v":93.389946904741365},{"$f":"IF($AA$7=0,'Reservoir B1'!C683,'Reservoir B2'!C568)-AF$2","v":95.972128338123923},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD196)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD570)","v":" "},null,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"IF($AA$7=0,'Reservoir B1'!E193, 'Reservoir B2'!E195)","v":7.9705788172861869},{"$f":"IF($AA$7=0,'Reservoir B1'!E684, 'Reservoir B2'!E569)","v":22.454211477464384},{"$f":"IF($AA$7=0,'Reservoir B1'!C193,'Reservoir B2'!C195)-AE$2","v":93.350461138935927},{"$f":"IF($AA$7=0,'Reservoir B1'!C684,'Reservoir B2'!C569)-AF$2","v":95.951847500755918},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD197)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD571)","v":" "},null,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB140+1/12","v":10.916666666666675},{"$f":"IF($AA$7=0,'Reservoir B1'!E194, 'Reservoir B2'!E196)","v":7.9537790781248194},{"$f":"IF($AA$7=0,'Reservoir B1'!E685, 'Reservoir B2'!E570)","v":22.433641123287543},{"$f":"IF($AA$7=0,'Reservoir B1'!C194,'Reservoir B2'!C196)-AE$2","v":93.310991825532909},{"$f":"IF($AA$7=0,'Reservoir B1'!C685,'Reservoir B2'!C570)-AF$2","v":95.931570888562362},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD198)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD572)","v":" "},null,null,131,{"$f":"SUM(AC130:AC141)/12","v":8.0459183131384524},{"$f":"SUM(AD130:AD141)/12","v":22.546528323709865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"IF($AA$7=0,'Reservoir B1'!E195, 'Reservoir B2'!E197)","v":7.9369654905885696},{"$f":"IF($AA$7=0,'Reservoir B1'!E686, 'Reservoir B2'!E571)","v":22.413057258356183},{"$f":"IF($AA$7=0,'Reservoir B1'!C195,'Reservoir B2'!C197)-AE$2","v":93.271538957677151},{"$f":"IF($AA$7=0,'Reservoir B1'!C686,'Reservoir B2'!C571)-AF$2","v":95.911298500663008},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD199)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD573)","v":" "},null,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E196, 'Reservoir B2'!E198)","v":7.9201381454715296},{"$f":"IF($AA$7=0,'Reservoir B1'!E687, 'Reservoir B2'!E572)","v":22.392459916981217},{"$f":"IF($AA$7=0,'Reservoir B1'!C196,'Reservoir B2'!C198)-AE$2","v":93.232102528516322},{"$f":"IF($AA$7=0,'Reservoir B1'!C687,'Reservoir B2'!C572)-AF$2","v":95.891030336177806},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD200)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD574)","v":" "},null,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"IF($AA$7=0,'Reservoir B1'!E197, 'Reservoir B2'!E199)","v":7.90329713336655},{"$f":"IF($AA$7=0,'Reservoir B1'!E688, 'Reservoir B2'!E573)","v":22.371849133437109},{"$f":"IF($AA$7=0,'Reservoir B1'!C197,'Reservoir B2'!C199)-AE$2","v":93.192682531200987},{"$f":"IF($AA$7=0,'Reservoir B1'!C688,'Reservoir B2'!C573)-AF$2","v":95.870766394226862},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD201)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD575)","v":" "},null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E198, 'Reservoir B2'!E200)","v":7.8864425446655595},{"$f":"IF($AA$7=0,'Reservoir B1'!E689, 'Reservoir B2'!E574)","v":22.351224941962698},{"$f":"IF($AA$7=0,'Reservoir B1'!C198,'Reservoir B2'!C200)-AE$2","v":93.153278958884528},{"$f":"IF($AA$7=0,'Reservoir B1'!C689,'Reservoir B2'!C574)-AF$2","v":95.850506673930497},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD202)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD576)","v":" "},null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"IF($AA$7=0,'Reservoir B1'!E199, 'Reservoir B2'!E201)","v":7.8695744695599519},{"$f":"IF($AA$7=0,'Reservoir B1'!E690, 'Reservoir B2'!E575)","v":22.330587376760498},{"$f":"IF($AA$7=0,'Reservoir B1'!C199,'Reservoir B2'!C201)-AE$2","v":93.113891804723195},{"$f":"IF($AA$7=0,'Reservoir B1'!C690,'Reservoir B2'!C575)-AF$2","v":95.830251174409199},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD203)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD577)","v":" "},null,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E200, 'Reservoir B2'!E202)","v":7.8526929980409239},{"$f":"IF($AA$7=0,'Reservoir B1'!E691, 'Reservoir B2'!E576)","v":22.309936471997005},{"$f":"IF($AA$7=0,'Reservoir B1'!C200,'Reservoir B2'!C202)-AE$2","v":93.074521061876098},{"$f":"IF($AA$7=0,'Reservoir B1'!C691,'Reservoir B2'!C576)-AF$2","v":95.80999989478363},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD204)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD578)","v":" "},null,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"IF($AA$7=0,'Reservoir B1'!E201, 'Reservoir B2'!E203)","v":7.8357982198993685},{"$f":"IF($AA$7=0,'Reservoir B1'!E692, 'Reservoir B2'!E577)","v":22.289272261802878},{"$f":"IF($AA$7=0,'Reservoir B1'!C201,'Reservoir B2'!C203)-AE$2","v":93.035166723505185},{"$f":"IF($AA$7=0,'Reservoir B1'!C692,'Reservoir B2'!C577)-AF$2","v":95.789752834174649},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD205)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD579)","v":" "},null,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E202, 'Reservoir B2'!E204)","v":7.8188902247268395},{"$f":"IF($AA$7=0,'Reservoir B1'!E693, 'Reservoir B2'!E578)","v":22.268594780272473},{"$f":"IF($AA$7=0,'Reservoir B1'!C202,'Reservoir B2'!C204)-AE$2","v":92.995828782775263},{"$f":"IF($AA$7=0,'Reservoir B1'!C693,'Reservoir B2'!C578)-AF$2","v":95.769509991703302},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD206)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD580)","v":" "},null,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E203, 'Reservoir B2'!E205)","v":7.8019691019152617},{"$f":"IF($AA$7=0,'Reservoir B1'!E694, 'Reservoir B2'!E579)","v":22.247904061464808},{"$f":"IF($AA$7=0,'Reservoir B1'!C203,'Reservoir B2'!C205)-AE$2","v":92.95650723285398},{"$f":"IF($AA$7=0,'Reservoir B1'!C694,'Reservoir B2'!C579)-AF$2","v":95.749271366490802},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD207)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD581)","v":" "},null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E204, 'Reservoir B2'!E206)","v":7.7850349406575337},{"$f":"IF($AA$7=0,'Reservoir B1'!E695, 'Reservoir B2'!E580)","v":22.227200139402335},{"$f":"IF($AA$7=0,'Reservoir B1'!C204,'Reservoir B2'!C206)-AE$2","v":92.917202066911827},{"$f":"IF($AA$7=0,'Reservoir B1'!C695,'Reservoir B2'!C580)-AF$2","v":95.72903695765855},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD208)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD582)","v":" "},null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"IF($AA$7=0,'Reservoir B1'!E205, 'Reservoir B2'!E207)","v":7.7680878299478291},{"$f":"IF($AA$7=0,'Reservoir B1'!E696, 'Reservoir B2'!E581)","v":22.206483048072094},{"$f":"IF($AA$7=0,'Reservoir B1'!C205,'Reservoir B2'!C207)-AE$2","v":92.877913278122151},{"$f":"IF($AA$7=0,'Reservoir B1'!C696,'Reservoir B2'!C581)-AF$2","v":95.708806764328131},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD209)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD583)","v":" "},null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E206, 'Reservoir B2'!E208)","v":7.7511278585817358},{"$f":"IF($AA$7=0,'Reservoir B1'!E697, 'Reservoir B2'!E582)","v":22.185752821424884},{"$f":"IF($AA$7=0,'Reservoir B1'!C206,'Reservoir B2'!C208)-AE$2","v":92.83864085966114},{"$f":"IF($AA$7=0,'Reservoir B1'!C697,'Reservoir B2'!C582)-AF$2","v":95.688580785621326},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD210)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD584)","v":" "},null,null,143,{"$f":"SUM(AC142:AC153)/12","v":7.8441682464518045},{"$f":"SUM(AD142:AD153)/12","v":22.299526850994514}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"IF($AA$7=0,'Reservoir B1'!E207, 'Reservoir B2'!E209)","v":7.7341551151566748},{"$f":"IF($AA$7=0,'Reservoir B1'!E698, 'Reservoir B2'!E583)","v":22.165009493376019},{"$f":"IF($AA$7=0,'Reservoir B1'!C207,'Reservoir B2'!C209)-AE$2","v":92.799384804707827},{"$f":"IF($AA$7=0,'Reservoir B1'!C698,'Reservoir B2'!C583)-AF$2","v":95.668359020660091},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD211)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD585)","v":" "},null,null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E208, 'Reservoir B2'!E210)","v":7.7171696880721292},{"$f":"IF($AA$7=0,'Reservoir B1'!E699, 'Reservoir B2'!E584)","v":22.144253097804842},{"$f":"IF($AA$7=0,'Reservoir B1'!C208,'Reservoir B2'!C210)-AE$2","v":92.760145106444071},{"$f":"IF($AA$7=0,'Reservoir B1'!C699,'Reservoir B2'!C584)-AF$2","v":95.64814146856655},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD212)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD586)","v":" "},null,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"IF($AA$7=0,'Reservoir B1'!E209, 'Reservoir B2'!E211)","v":7.7001716655299681},{"$f":"IF($AA$7=0,'Reservoir B1'!E700, 'Reservoir B2'!E585)","v":22.12348366855484},{"$f":"IF($AA$7=0,'Reservoir B1'!C209,'Reservoir B2'!C211)-AE$2","v":92.720921758054601},{"$f":"IF($AA$7=0,'Reservoir B1'!C700,'Reservoir B2'!C585)-AF$2","v":95.627928128463026},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD213)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD587)","v":" "},null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E210, 'Reservoir B2'!E212)","v":7.6831611355348404},{"$f":"IF($AA$7=0,'Reservoir B1'!E701, 'Reservoir B2'!E586)","v":22.102701239433884},{"$f":"IF($AA$7=0,'Reservoir B1'!C210,'Reservoir B2'!C212)-AE$2","v":92.681714752726961},{"$f":"IF($AA$7=0,'Reservoir B1'!C701,'Reservoir B2'!C586)-AF$2","v":95.607718999472027},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD214)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD588)","v":" "},null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"IF($AA$7=0,'Reservoir B1'!E211, 'Reservoir B2'!E213)","v":7.6661381858941802},{"$f":"IF($AA$7=0,'Reservoir B1'!E702, 'Reservoir B2'!E587)","v":22.081905844213829},{"$f":"IF($AA$7=0,'Reservoir B1'!C211,'Reservoir B2'!C213)-AE$2","v":92.642524083651537},{"$f":"IF($AA$7=0,'Reservoir B1'!C702,'Reservoir B2'!C587)-AF$2","v":95.587514080716232},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD215)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD589)","v":" "},null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E212, 'Reservoir B2'!E214)","v":7.649102904218994},{"$f":"IF($AA$7=0,'Reservoir B1'!E703, 'Reservoir B2'!E588)","v":22.061097516631285},{"$f":"IF($AA$7=0,'Reservoir B1'!C212,'Reservoir B2'!C214)-AE$2","v":92.603349744021557},{"$f":"IF($AA$7=0,'Reservoir B1'!C703,'Reservoir B2'!C588)-AF$2","v":95.567313371318519},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD216)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD590)","v":" "},null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"IF($AA$7=0,'Reservoir B1'!E213, 'Reservoir B2'!E215)","v":7.6320553779235727},{"$f":"IF($AA$7=0,'Reservoir B1'!E704, 'Reservoir B2'!E589)","v":22.040276290386792},{"$f":"IF($AA$7=0,'Reservoir B1'!C213,'Reservoir B2'!C215)-AE$2","v":92.564191727033091},{"$f":"IF($AA$7=0,'Reservoir B1'!C704,'Reservoir B2'!C589)-AF$2","v":95.547116870401922},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD217)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD591)","v":" "},null,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E214, 'Reservoir B2'!E216)","v":7.6149956942262147},{"$f":"IF($AA$7=0,'Reservoir B1'!E705, 'Reservoir B2'!E590)","v":22.019442199145608},{"$f":"IF($AA$7=0,'Reservoir B1'!C214,'Reservoir B2'!C216)-AE$2","v":92.525050025885037},{"$f":"IF($AA$7=0,'Reservoir B1'!C705,'Reservoir B2'!C590)-AF$2","v":95.526924577089687},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD218)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD592)","v":" "},null,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"IF($AA$7=0,'Reservoir B1'!E215, 'Reservoir B2'!E217)","v":7.5979239401493146},{"$f":"IF($AA$7=0,'Reservoir B1'!E706, 'Reservoir B2'!E591)","v":21.998595276536776},{"$f":"IF($AA$7=0,'Reservoir B1'!C215,'Reservoir B2'!C217)-AE$2","v":92.485924633779121},{"$f":"IF($AA$7=0,'Reservoir B1'!C706,'Reservoir B2'!C591)-AF$2","v":95.506736490505233},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD219)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD593)","v":" "},null,null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E216, 'Reservoir B2'!E218)","v":7.5808402025197825},{"$f":"IF($AA$7=0,'Reservoir B1'!E707, 'Reservoir B2'!E592)","v":21.977735556154478},{"$f":"IF($AA$7=0,'Reservoir B1'!C216,'Reservoir B2'!C218)-AE$2","v":92.446815543919925},{"$f":"IF($AA$7=0,'Reservoir B1'!C707,'Reservoir B2'!C592)-AF$2","v":95.486552609772147},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD220)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD594)","v":" "},null,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"IF($AA$7=0,'Reservoir B1'!E217, 'Reservoir B2'!E219)","v":7.5637445679693247},{"$f":"IF($AA$7=0,'Reservoir B1'!E708, 'Reservoir B2'!E593)","v":21.956863071556576},{"$f":"IF($AA$7=0,'Reservoir B1'!C217,'Reservoir B2'!C219)-AE$2","v":92.407722749514832},{"$f":"IF($AA$7=0,'Reservoir B1'!C708,'Reservoir B2'!C593)-AF$2","v":95.466372934014217},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD221)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD595)","v":" "},null,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E218, 'Reservoir B2'!E220)","v":7.5466371229345786},{"$f":"IF($AA$7=0,'Reservoir B1'!E709, 'Reservoir B2'!E594)","v":21.935977856265929},{"$f":"IF($AA$7=0,'Reservoir B1'!C218,'Reservoir B2'!C220)-AE$2","v":92.36864624377408},{"$f":"IF($AA$7=0,'Reservoir B1'!C709,'Reservoir B2'!C594)-AF$2","v":95.4461974623554},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD222)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD596)","v":" "},null,null,155,{"$f":"SUM(AC154:AC165)/12","v":7.6405079666774647},{"$f":"SUM(AD154:AD165)/12","v":22.050611759171733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"IF($AA$7=0,'Reservoir B1'!E219, 'Reservoir B2'!E221)","v":7.5295179536574555},{"$f":"IF($AA$7=0,'Reservoir B1'!E710, 'Reservoir B2'!E595)","v":21.915079943769733},{"$f":"IF($AA$7=0,'Reservoir B1'!C219,'Reservoir B2'!C221)-AE$2","v":92.329586019910721},{"$f":"IF($AA$7=0,'Reservoir B1'!C710,'Reservoir B2'!C595)-AF$2","v":95.426026193919839},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD223)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD597)","v":" "},null,null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E220, 'Reservoir B2'!E222)","v":7.5123871461857163},{"$f":"IF($AA$7=0,'Reservoir B1'!E711, 'Reservoir B2'!E596)","v":21.894169367519602},{"$f":"IF($AA$7=0,'Reservoir B1'!C220,'Reservoir B2'!C222)-AE$2","v":92.290542071140635},{"$f":"IF($AA$7=0,'Reservoir B1'!C711,'Reservoir B2'!C596)-AF$2","v":95.405859127831874},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD224)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD598)","v":" "},null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"IF($AA$7=0,'Reservoir B1'!E221, 'Reservoir B2'!E223)","v":7.495244786372913},{"$f":"IF($AA$7=0,'Reservoir B1'!E712, 'Reservoir B2'!E597)","v":21.873246160931537},{"$f":"IF($AA$7=0,'Reservoir B1'!C221,'Reservoir B2'!C223)-AE$2","v":92.25151439068253},{"$f":"IF($AA$7=0,'Reservoir B1'!C712,'Reservoir B2'!C597)-AF$2","v":95.385696263216005},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD225)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD599)","v":" "},null,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E222, 'Reservoir B2'!E224)","v":7.4780909598787861},{"$f":"IF($AA$7=0,'Reservoir B1'!E713, 'Reservoir B2'!E598)","v":21.852310357386592},{"$f":"IF($AA$7=0,'Reservoir B1'!C222,'Reservoir B2'!C224)-AE$2","v":92.212502971757957},{"$f":"IF($AA$7=0,'Reservoir B1'!C713,'Reservoir B2'!C598)-AF$2","v":95.365537599196941},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD226)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD600)","v":" "},null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"IF($AA$7=0,'Reservoir B1'!E223, 'Reservoir B2'!E225)","v":7.4609257521695707},{"$f":"IF($AA$7=0,'Reservoir B1'!E714, 'Reservoir B2'!E599)","v":21.831361990229745},{"$f":"IF($AA$7=0,'Reservoir B1'!C223,'Reservoir B2'!C225)-AE$2","v":92.173507807591264},{"$f":"IF($AA$7=0,'Reservoir B1'!C714,'Reservoir B2'!C599)-AF$2","v":95.345383134899535},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD227)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD601)","v":" "},null,null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E224, 'Reservoir B2'!E226)","v":7.4437492485184116},{"$f":"IF($AA$7=0,'Reservoir B1'!E715, 'Reservoir B2'!E600)","v":21.810401092771251},{"$f":"IF($AA$7=0,'Reservoir B1'!C224,'Reservoir B2'!C226)-AE$2","v":92.134528891409644},{"$f":"IF($AA$7=0,'Reservoir B1'!C715,'Reservoir B2'!C600)-AF$2","v":95.325232869448868},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD228)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD602)","v":" "},null,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"IF($AA$7=0,'Reservoir B1'!E225, 'Reservoir B2'!E227)","v":7.4265615340054278},{"$f":"IF($AA$7=0,'Reservoir B1'!E716, 'Reservoir B2'!E601)","v":21.789427698285337},{"$f":"IF($AA$7=0,'Reservoir B1'!C225,'Reservoir B2'!C227)-AE$2","v":92.095566216443103},{"$f":"IF($AA$7=0,'Reservoir B1'!C716,'Reservoir B2'!C601)-AF$2","v":95.305086801970162},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD229)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD603)","v":" "},null,null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E226, 'Reservoir B2'!E228)","v":7.4093626935182115},{"$f":"IF($AA$7=0,'Reservoir B1'!E717, 'Reservoir B2'!E602)","v":21.768441840011455},{"$f":"IF($AA$7=0,'Reservoir B1'!C226,'Reservoir B2'!C228)-AE$2","v":92.05661977592446},{"$f":"IF($AA$7=0,'Reservoir B1'!C717,'Reservoir B2'!C602)-AF$2","v":95.284944931588853},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD230)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD604)","v":" "},null,null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"IF($AA$7=0,'Reservoir B1'!E227, 'Reservoir B2'!E229)","v":7.3921528117518083},{"$f":"IF($AA$7=0,'Reservoir B1'!E718, 'Reservoir B2'!E603)","v":21.747443551153303},{"$f":"IF($AA$7=0,'Reservoir B1'!C227,'Reservoir B2'!C229)-AE$2","v":92.017689563089363},{"$f":"IF($AA$7=0,'Reservoir B1'!C718,'Reservoir B2'!C603)-AF$2","v":95.264807257430533},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD231)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD605)","v":" "},null,null,164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E228, 'Reservoir B2'!E230)","v":7.3749319732095149},{"$f":"IF($AA$7=0,'Reservoir B1'!E719, 'Reservoir B2'!E604)","v":21.726432864879833},{"$f":"IF($AA$7=0,'Reservoir B1'!C228,'Reservoir B2'!C230)-AE$2","v":91.978775571176286},{"$f":"IF($AA$7=0,'Reservoir B1'!C719,'Reservoir B2'!C604)-AF$2","v":95.244673778621006},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD232)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD606)","v":" "},null,null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"IF($AA$7=0,'Reservoir B1'!E229, 'Reservoir B2'!E231)","v":7.3577002622027088},{"$f":"IF($AA$7=0,'Reservoir B1'!E720, 'Reservoir B2'!E605)","v":21.705409814323666},{"$f":"IF($AA$7=0,'Reservoir B1'!C229,'Reservoir B2'!C231)-AE$2","v":91.939877793426504},{"$f":"IF($AA$7=0,'Reservoir B1'!C720,'Reservoir B2'!C605)-AF$2","v":95.224544494286221},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD233)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD607)","v":" "},null,null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E230, 'Reservoir B2'!E232)","v":7.3404577628512673},{"$f":"IF($AA$7=0,'Reservoir B1'!E721, 'Reservoir B2'!E606)","v":21.684374432583688},{"$f":"IF($AA$7=0,'Reservoir B1'!C230,'Reservoir B2'!C232)-AE$2","v":91.900996223084121},{"$f":"IF($AA$7=0,'Reservoir B1'!C721,'Reservoir B2'!C606)-AF$2","v":95.20441940355235},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD234)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD608)","v":" "},null,null,167,{"$f":"SUM(AC166:AC177)/12","v":7.4350902403601502},{"$f":"SUM(AD166:AD177)/12","v":21.799841592820481}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"IF($AA$7=0,'Reservoir B1'!E231, 'Reservoir B2'!E233)","v":7.3232045590840293},{"$f":"IF($AA$7=0,'Reservoir B1'!E722, 'Reservoir B2'!E607)","v":21.66332675272232},{"$f":"IF($AA$7=0,'Reservoir B1'!C231,'Reservoir B2'!C233)-AE$2","v":91.862130853396039},{"$f":"IF($AA$7=0,'Reservoir B1'!C722,'Reservoir B2'!C607)-AF$2","v":95.184298505545712},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD235)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD609)","v":" "},null,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E232, 'Reservoir B2'!E234)","v":7.3059407346388472},{"$f":"IF($AA$7=0,'Reservoir B1'!E723, 'Reservoir B2'!E608)","v":21.64226680776742},{"$f":"IF($AA$7=0,'Reservoir B1'!C232,'Reservoir B2'!C234)-AE$2","v":91.823281677612002},{"$f":"IF($AA$7=0,'Reservoir B1'!C723,'Reservoir B2'!C608)-AF$2","v":95.164181799392821},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD236)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD610)","v":" "},null,null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"IF($AA$7=0,'Reservoir B1'!E233, 'Reservoir B2'!E235)","v":7.2886663730629131},{"$f":"IF($AA$7=0,'Reservoir B1'!E724, 'Reservoir B2'!E609)","v":21.621194630711507},{"$f":"IF($AA$7=0,'Reservoir B1'!C233,'Reservoir B2'!C235)-AE$2","v":91.78444868898454},{"$f":"IF($AA$7=0,'Reservoir B1'!C724,'Reservoir B2'!C609)-AF$2","v":95.144069284220379},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD237)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD611)","v":" "},null,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E234, 'Reservoir B2'!E236)","v":7.2713815577133367},{"$f":"IF($AA$7=0,'Reservoir B1'!E725, 'Reservoir B2'!E610)","v":21.600110254511897},{"$f":"IF($AA$7=0,'Reservoir B1'!C234,'Reservoir B2'!C236)-AE$2","v":91.745631880769011},{"$f":"IF($AA$7=0,'Reservoir B1'!C725,'Reservoir B2'!C610)-AF$2","v":95.123960959155269},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD238)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD612)","v":" "},null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"IF($AA$7=0,'Reservoir B1'!E235, 'Reservoir B2'!E237)","v":7.2540863717569408},{"$f":"IF($AA$7=0,'Reservoir B1'!E726, 'Reservoir B2'!E611)","v":21.579013712090969},{"$f":"IF($AA$7=0,'Reservoir B1'!C235,'Reservoir B2'!C237)-AE$2","v":91.706831246223572},{"$f":"IF($AA$7=0,'Reservoir B1'!C726,'Reservoir B2'!C611)-AF$2","v":95.103856823324548},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD239)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD613)","v":" "},null,null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E236, 'Reservoir B2'!E238)","v":7.2367808981710287},{"$f":"IF($AA$7=0,'Reservoir B1'!E727, 'Reservoir B2'!E612)","v":21.557905036335761},{"$f":"IF($AA$7=0,'Reservoir B1'!C236,'Reservoir B2'!C238)-AE$2","v":91.668046778609195},{"$f":"IF($AA$7=0,'Reservoir B1'!C727,'Reservoir B2'!C612)-AF$2","v":95.083756875855457},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD240)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD614)","v":" "},null,null,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"IF($AA$7=0,'Reservoir B1'!E237, 'Reservoir B2'!E239)","v":7.2194652197433449},{"$f":"IF($AA$7=0,'Reservoir B1'!E728, 'Reservoir B2'!E613)","v":21.536784260098472},{"$f":"IF($AA$7=0,'Reservoir B1'!C237,'Reservoir B2'!C239)-AE$2","v":91.62927847118965},{"$f":"IF($AA$7=0,'Reservoir B1'!C728,'Reservoir B2'!C613)-AF$2","v":95.063661115875419},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD241)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD615)","v":" "},null,null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E238, 'Reservoir B2'!E240)","v":7.2021394190724504},{"$f":"IF($AA$7=0,'Reservoir B1'!E729, 'Reservoir B2'!E614)","v":21.515651416196228},{"$f":"IF($AA$7=0,'Reservoir B1'!C238,'Reservoir B2'!C240)-AE$2","v":91.590526317231536},{"$f":"IF($AA$7=0,'Reservoir B1'!C729,'Reservoir B2'!C614)-AF$2","v":95.043569542512046},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD242)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD616)","v":" "},null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"IF($AA$7=0,'Reservoir B1'!E239, 'Reservoir B2'!E241)","v":7.1848035785680349},{"$f":"IF($AA$7=0,'Reservoir B1'!E730, 'Reservoir B2'!E615)","v":21.49450653741134},{"$f":"IF($AA$7=0,'Reservoir B1'!C239,'Reservoir B2'!C241)-AE$2","v":91.551790310004236},{"$f":"IF($AA$7=0,'Reservoir B1'!C730,'Reservoir B2'!C615)-AF$2","v":95.023482154893117},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD243)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD617)","v":" "},null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E240, 'Reservoir B2'!E242)","v":7.1674577804513202},{"$f":"IF($AA$7=0,'Reservoir B1'!E731, 'Reservoir B2'!E616)","v":21.473349656490555},{"$f":"IF($AA$7=0,'Reservoir B1'!C240,'Reservoir B2'!C242)-AE$2","v":91.513070442779949},{"$f":"IF($AA$7=0,'Reservoir B1'!C731,'Reservoir B2'!C616)-AF$2","v":95.003398952146611},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD244)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD618)","v":" "},null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"IF($AA$7=0,'Reservoir B1'!E241, 'Reservoir B2'!E243)","v":7.1501021067550994},{"$f":"IF($AA$7=0,'Reservoir B1'!E732, 'Reservoir B2'!E617)","v":21.45218080614616},{"$f":"IF($AA$7=0,'Reservoir B1'!C241,'Reservoir B2'!C243)-AE$2","v":91.474366708833671},{"$f":"IF($AA$7=0,'Reservoir B1'!C732,'Reservoir B2'!C617)-AF$2","v":94.983319933400679},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD245)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD619)","v":" "},null,null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E242, 'Reservoir B2'!E244)","v":7.1327366393242908},{"$f":"IF($AA$7=0,'Reservoir B1'!E733, 'Reservoir B2'!E618)","v":21.43100001905551},{"$f":"IF($AA$7=0,'Reservoir B1'!C242,'Reservoir B2'!C244)-AE$2","v":91.435679101443199},{"$f":"IF($AA$7=0,'Reservoir B1'!C733,'Reservoir B2'!C618)-AF$2","v":94.963245097783656},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD246)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD620)","v":" "},null,null,179,{"$f":"SUM(AC178:AC189)/12","v":7.2280637698618024},{"$f":"SUM(AD178:AD189)/12","v":21.547274157461505}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"IF($AA$7=0,'Reservoir B1'!E243, 'Reservoir B2'!E245)","v":7.1153614598157251},{"$f":"IF($AA$7=0,'Reservoir B1'!E734, 'Reservoir B2'!E619)","v":21.409807327860761},{"$f":"IF($AA$7=0,'Reservoir B1'!C243,'Reservoir B2'!C245)-AE$2","v":91.397007613889144},{"$f":"IF($AA$7=0,'Reservoir B1'!C734,'Reservoir B2'!C619)-AF$2","v":94.943174444424045},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD247)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD621)","v":" "},null,null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E244, 'Reservoir B2'!E246)","v":7.0979766496992998},{"$f":"IF($AA$7=0,'Reservoir B1'!E735, 'Reservoir B2'!E620)","v":21.38860276516948},{"$f":"IF($AA$7=0,'Reservoir B1'!C244,'Reservoir B2'!C246)-AE$2","v":91.358352239454902},{"$f":"IF($AA$7=0,'Reservoir B1'!C735,'Reservoir B2'!C620)-AF$2","v":94.923107972450552},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD248)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD622)","v":" "},null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"IF($AA$7=0,'Reservoir B1'!E245, 'Reservoir B2'!E247)","v":7.0805822902573858},{"$f":"IF($AA$7=0,'Reservoir B1'!E736, 'Reservoir B2'!E621)","v":21.367386363553933},{"$f":"IF($AA$7=0,'Reservoir B1'!C245,'Reservoir B2'!C247)-AE$2","v":91.319712971426668},{"$f":"IF($AA$7=0,'Reservoir B1'!C736,'Reservoir B2'!C621)-AF$2","v":94.903045680992051},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD249)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD623)","v":" "},null,null,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"IF($AA$7=0,'Reservoir B1'!E246, 'Reservoir B2'!E248)","v":7.0631784625855403},{"$f":"IF($AA$7=0,'Reservoir B1'!E737, 'Reservoir B2'!E622)","v":21.346158155552438},{"$f":"IF($AA$7=0,'Reservoir B1'!C246,'Reservoir B2'!C248)-AE$2","v":91.281089803093451},{"$f":"IF($AA$7=0,'Reservoir B1'!C737,'Reservoir B2'!C622)-AF$2","v":94.882987569177615},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD250)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD624)","v":" "},null,null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"IF($AA$7=0,'Reservoir B1'!E247, 'Reservoir B2'!E249)","v":7.045765247592831},{"$f":"IF($AA$7=0,'Reservoir B1'!E738, 'Reservoir B2'!E623)","v":21.324918173667434},{"$f":"IF($AA$7=0,'Reservoir B1'!C247,'Reservoir B2'!C249)-AE$2","v":91.242482727747031},{"$f":"IF($AA$7=0,'Reservoir B1'!C738,'Reservoir B2'!C623)-AF$2","v":94.862933636136475},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD251)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD625)","v":" "},null,null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E248, 'Reservoir B2'!E250)","v":7.0283427260018616},{"$f":"IF($AA$7=0,'Reservoir B1'!E739, 'Reservoir B2'!E624)","v":21.303666450367373},{"$f":"IF($AA$7=0,'Reservoir B1'!C248,'Reservoir B2'!C250)-AE$2","v":91.203891738682017},{"$f":"IF($AA$7=0,'Reservoir B1'!C739,'Reservoir B2'!C624)-AF$2","v":94.842883880998045},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD252)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD626)","v":" "},null,null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"IF($AA$7=0,'Reservoir B1'!E249, 'Reservoir B2'!E251)","v":7.0109109783493739},{"$f":"IF($AA$7=0,'Reservoir B1'!E740, 'Reservoir B2'!E625)","v":21.282403018085397},{"$f":"IF($AA$7=0,'Reservoir B1'!C249,'Reservoir B2'!C251)-AE$2","v":91.165316829195774},{"$f":"IF($AA$7=0,'Reservoir B1'!C740,'Reservoir B2'!C625)-AF$2","v":94.822838302891938},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD253)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD627)","v":" "},null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E250, 'Reservoir B2'!E252)","v":6.9934700849862441},{"$f":"IF($AA$7=0,'Reservoir B1'!E741, 'Reservoir B2'!E626)","v":21.261127909220619},{"$f":"IF($AA$7=0,'Reservoir B1'!C250,'Reservoir B2'!C252)-AE$2","v":91.12675799258848},{"$f":"IF($AA$7=0,'Reservoir B1'!C741,'Reservoir B2'!C626)-AF$2","v":94.802796900947939},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD254)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD628)","v":" "},null,null,187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"IF($AA$7=0,'Reservoir B1'!E251, 'Reservoir B2'!E253)","v":6.9760201260778771},{"$f":"IF($AA$7=0,'Reservoir B1'!E742, 'Reservoir B2'!E627)","v":21.239841156136755},{"$f":"IF($AA$7=0,'Reservoir B1'!C251,'Reservoir B2'!C253)-AE$2","v":91.088215222163115},{"$f":"IF($AA$7=0,'Reservoir B1'!C742,'Reservoir B2'!C627)-AF$2","v":94.782759674296003},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD255)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD629)","v":" "},null,null,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E252, 'Reservoir B2'!E254)","v":6.9585611816046224},{"$f":"IF($AA$7=0,'Reservoir B1'!E743, 'Reservoir B2'!E628)","v":21.218542791163046},{"$f":"IF($AA$7=0,'Reservoir B1'!C252,'Reservoir B2'!C254)-AE$2","v":91.049688511225426},{"$f":"IF($AA$7=0,'Reservoir B1'!C743,'Reservoir B2'!C628)-AF$2","v":94.762726622066296},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD256)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD630)","v":" "},null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"IF($AA$7=0,'Reservoir B1'!E253, 'Reservoir B2'!E255)","v":6.9410933313617775},{"$f":"IF($AA$7=0,'Reservoir B1'!E744, 'Reservoir B2'!E629)","v":21.197232846594297},{"$f":"IF($AA$7=0,'Reservoir B1'!C253,'Reservoir B2'!C255)-AE$2","v":91.011177853083964},{"$f":"IF($AA$7=0,'Reservoir B1'!C744,'Reservoir B2'!C629)-AF$2","v":94.74269774338913},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD257)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD631)","v":" "},null,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E254, 'Reservoir B2'!E256)","v":6.9236166549600533},{"$f":"IF($AA$7=0,'Reservoir B1'!E745, 'Reservoir B2'!E630)","v":21.175911354690527},{"$f":"IF($AA$7=0,'Reservoir B1'!C254,'Reservoir B2'!C256)-AE$2","v":90.972683241050049},{"$f":"IF($AA$7=0,'Reservoir B1'!C745,'Reservoir B2'!C630)-AF$2","v":94.722673037395026},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD258)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD632)","v":" "},null,null,191,{"$f":"SUM(AC190:AC201)/12","v":7.0195732661077157},{"$f":"SUM(AD190:AD201)/12","v":21.29296652600517}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"IF($AA$7=0,'Reservoir B1'!E255, 'Reservoir B2'!E257)","v":6.906131231825972},{"$f":"IF($AA$7=0,'Reservoir B1'!E746, 'Reservoir B2'!E631)","v":21.154578347677131},{"$f":"IF($AA$7=0,'Reservoir B1'!C255,'Reservoir B2'!C257)-AE$2","v":90.934204668437815},{"$f":"IF($AA$7=0,'Reservoir B1'!C746,'Reservoir B2'!C631)-AF$2","v":94.702652503214665},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD259)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD633)","v":" "},null,null,192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"IF($AA$7=0,'Reservoir B1'!E256, 'Reservoir B2'!E258)","v":6.8886371412018086},{"$f":"IF($AA$7=0,'Reservoir B1'!E747, 'Reservoir B2'!E632)","v":21.133233857745104},{"$f":"IF($AA$7=0,'Reservoir B1'!C256,'Reservoir B2'!C258)-AE$2","v":90.89574212856418},{"$f":"IF($AA$7=0,'Reservoir B1'!C747,'Reservoir B2'!C632)-AF$2","v":94.682636139978925},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD260)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD634)","v":" "},null,null,193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"IF($AA$7=0,'Reservoir B1'!E257, 'Reservoir B2'!E259)","v":6.8711344621461858},{"$f":"IF($AA$7=0,'Reservoir B1'!E748, 'Reservoir B2'!E633)","v":21.111877917050812},{"$f":"IF($AA$7=0,'Reservoir B1'!C257,'Reservoir B2'!C259)-AE$2","v":90.857295614748821},{"$f":"IF($AA$7=0,'Reservoir B1'!C748,'Reservoir B2'!C633)-AF$2","v":94.662623946818869},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD261)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD635)","v":" "},null,null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB204+1/12","v":16.250000000000039},{"$f":"IF($AA$7=0,'Reservoir B1'!E258, 'Reservoir B2'!E260)","v":6.8536232735341454},{"$f":"IF($AA$7=0,'Reservoir B1'!E749, 'Reservoir B2'!E634)","v":21.090510557715575},{"$f":"IF($AA$7=0,'Reservoir B1'!C258,'Reservoir B2'!C260)-AE$2","v":90.818865120314214},{"$f":"IF($AA$7=0,'Reservoir B1'!C749,'Reservoir B2'!C634)-AF$2","v":94.642615922865716},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD262)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD636)","v":" "},null,null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"IF($AA$7=0,'Reservoir B1'!E259, 'Reservoir B2'!E261)","v":6.8361036540576183},{"$f":"IF($AA$7=0,'Reservoir B1'!E750, 'Reservoir B2'!E635)","v":21.069131811827106},{"$f":"IF($AA$7=0,'Reservoir B1'!C259,'Reservoir B2'!C261)-AE$2","v":90.78045063858562},{"$f":"IF($AA$7=0,'Reservoir B1'!C750,'Reservoir B2'!C635)-AF$2","v":94.622612067250884},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD263)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD637)","v":" "},null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"IF($AA$7=0,'Reservoir B1'!E260, 'Reservoir B2'!E262)","v":6.818575682225406},{"$f":"IF($AA$7=0,'Reservoir B1'!E751, 'Reservoir B2'!E636)","v":21.047741711438114},{"$f":"IF($AA$7=0,'Reservoir B1'!C260,'Reservoir B2'!C262)-AE$2","v":90.742052162891085},{"$f":"IF($AA$7=0,'Reservoir B1'!C751,'Reservoir B2'!C636)-AF$2","v":94.602612379105977},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD264)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD638)","v":" "},null,null,197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"IF($AA$7=0,'Reservoir B1'!E261, 'Reservoir B2'!E263)","v":6.8010394363639186},{"$f":"IF($AA$7=0,'Reservoir B1'!E752, 'Reservoir B2'!E637)","v":21.026340288567063},{"$f":"IF($AA$7=0,'Reservoir B1'!C261,'Reservoir B2'!C263)-AE$2","v":90.703669686561426},{"$f":"IF($AA$7=0,'Reservoir B1'!C752,'Reservoir B2'!C637)-AF$2","v":94.582616857562769},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD265)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD639)","v":" "},null,null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"IF($AA$7=0,'Reservoir B1'!E262, 'Reservoir B2'!E264)","v":6.7834949946170155},{"$f":"IF($AA$7=0,'Reservoir B1'!E753, 'Reservoir B2'!E638)","v":21.004927575197826},{"$f":"IF($AA$7=0,'Reservoir B1'!C262,'Reservoir B2'!C264)-AE$2","v":90.665303202930232},{"$f":"IF($AA$7=0,'Reservoir B1'!C753,'Reservoir B2'!C638)-AF$2","v":94.562625501753203},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD266)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD640)","v":" "},null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"IF($AA$7=0,'Reservoir B1'!E263, 'Reservoir B2'!E265)","v":6.7659424349464352},{"$f":"IF($AA$7=0,'Reservoir B1'!E754, 'Reservoir B2'!E639)","v":20.983503603279893},{"$f":"IF($AA$7=0,'Reservoir B1'!C263,'Reservoir B2'!C265)-AE$2","v":90.626952705333892},{"$f":"IF($AA$7=0,'Reservoir B1'!C754,'Reservoir B2'!C639)-AF$2","v":94.542638310809437},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD267)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD641)","v":" "},null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"IF($AA$7=0,'Reservoir B1'!E264, 'Reservoir B2'!E266)","v":6.7483818351322551},{"$f":"IF($AA$7=0,'Reservoir B1'!E755, 'Reservoir B2'!E640)","v":20.962068404728498},{"$f":"IF($AA$7=0,'Reservoir B1'!C264,'Reservoir B2'!C266)-AE$2","v":90.58861818711155},{"$f":"IF($AA$7=0,'Reservoir B1'!C755,'Reservoir B2'!C640)-AF$2","v":94.522655283863784},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD268)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD642)","v":" "},null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"IF($AA$7=0,'Reservoir B1'!E265, 'Reservoir B2'!E267)","v":6.7308132727727976},{"$f":"IF($AA$7=0,'Reservoir B1'!E756, 'Reservoir B2'!E641)","v":20.94062201142448},{"$f":"IF($AA$7=0,'Reservoir B1'!C265,'Reservoir B2'!C267)-AE$2","v":90.550299641605136},{"$f":"IF($AA$7=0,'Reservoir B1'!C756,'Reservoir B2'!C641)-AF$2","v":94.502676420048743},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD269)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD643)","v":" "},null,null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"IF($AA$7=0,'Reservoir B1'!E266, 'Reservoir B2'!E268)","v":6.7132368252852999},{"$f":"IF($AA$7=0,'Reservoir B1'!E757, 'Reservoir B2'!E642)","v":20.919164455214457},{"$f":"IF($AA$7=0,'Reservoir B1'!C266,'Reservoir B2'!C268)-AE$2","v":90.511997062159338},{"$f":"IF($AA$7=0,'Reservoir B1'!C757,'Reservoir B2'!C642)-AF$2","v":94.482701718496998},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD270)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD644)","v":" "},null,null,203,{"$f":"SUM(AC202:AC213)/12","v":6.8097595203424035},{"$f":"SUM(AD202:AD213)/12","v":21.036975045155504}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"IF($AA$7=0,'Reservoir B1'!E267, 'Reservoir B2'!E269)","v":6.6956525699059011},{"$f":"IF($AA$7=0,'Reservoir B1'!E758, 'Reservoir B2'!E643)","v":20.897695767910434},{"$f":"IF($AA$7=0,'Reservoir B1'!C267,'Reservoir B2'!C269)-AE$2","v":90.473710442121643},{"$f":"IF($AA$7=0,'Reservoir B1'!C758,'Reservoir B2'!C643)-AF$2","v":94.462731178341414},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD271)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD645)","v":" "},null,null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"IF($AA$7=0,'Reservoir B1'!E268, 'Reservoir B2'!E270)","v":6.6780605836901028},{"$f":"IF($AA$7=0,'Reservoir B1'!E759, 'Reservoir B2'!E644)","v":20.876215981290542},{"$f":"IF($AA$7=0,'Reservoir B1'!C268,'Reservoir B2'!C270)-AE$2","v":90.435439774842308},{"$f":"IF($AA$7=0,'Reservoir B1'!C759,'Reservoir B2'!C644)-AF$2","v":94.442764798715032},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD272)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD646)","v":" "},null,null,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"IF($AA$7=0,'Reservoir B1'!E269, 'Reservoir B2'!E271)","v":6.6604609435129944},{"$f":"IF($AA$7=0,'Reservoir B1'!E760, 'Reservoir B2'!E645)","v":20.854725127098405},{"$f":"IF($AA$7=0,'Reservoir B1'!C269,'Reservoir B2'!C271)-AE$2","v":90.397185053674335},{"$f":"IF($AA$7=0,'Reservoir B1'!C760,'Reservoir B2'!C645)-AF$2","v":94.42280257875106},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD273)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD647)","v":" "},null,null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"IF($AA$7=0,'Reservoir B1'!E270, 'Reservoir B2'!E272)","v":6.6428537260693385},{"$f":"IF($AA$7=0,'Reservoir B1'!E761, 'Reservoir B2'!E646)","v":20.83322323704347},{"$f":"IF($AA$7=0,'Reservoir B1'!C270,'Reservoir B2'!C272)-AE$2","v":90.358946271973508},{"$f":"IF($AA$7=0,'Reservoir B1'!C761,'Reservoir B2'!C646)-AF$2","v":94.402844517582921},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD274)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD648)","v":" "},null,null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"IF($AA$7=0,'Reservoir B1'!E271, 'Reservoir B2'!E273)","v":6.6252390078741428},{"$f":"IF($AA$7=0,'Reservoir B1'!E762, 'Reservoir B2'!E647)","v":20.811710342801064},{"$f":"IF($AA$7=0,'Reservoir B1'!C271,'Reservoir B2'!C273)-AE$2","v":90.3207234230984},{"$f":"IF($AA$7=0,'Reservoir B1'!C762,'Reservoir B2'!C647)-AF$2","v":94.382890614344191},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD275)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD649)","v":" "},null,null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"IF($AA$7=0,'Reservoir B1'!E272, 'Reservoir B2'!E274)","v":6.6076168652628873},{"$f":"IF($AA$7=0,'Reservoir B1'!E763, 'Reservoir B2'!E648)","v":20.790186476012437},{"$f":"IF($AA$7=0,'Reservoir B1'!C272,'Reservoir B2'!C274)-AE$2","v":90.282516500410324},{"$f":"IF($AA$7=0,'Reservoir B1'!C763,'Reservoir B2'!C648)-AF$2","v":94.362940868168636},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD276)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD650)","v":" "},null,null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"IF($AA$7=0,'Reservoir B1'!E273, 'Reservoir B2'!E275)","v":6.5899873743915602},{"$f":"IF($AA$7=0,'Reservoir B1'!E764, 'Reservoir B2'!E649)","v":20.768651668284349},{"$f":"IF($AA$7=0,'Reservoir B1'!C273,'Reservoir B2'!C275)-AE$2","v":90.244325497273365},{"$f":"IF($AA$7=0,'Reservoir B1'!C764,'Reservoir B2'!C649)-AF$2","v":94.342995278190202},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD277)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD651)","v":" "},null,null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"IF($AA$7=0,'Reservoir B1'!E274, 'Reservoir B2'!E276)","v":6.5723506112372085},{"$f":"IF($AA$7=0,'Reservoir B1'!E765, 'Reservoir B2'!E650)","v":20.747105951189653},{"$f":"IF($AA$7=0,'Reservoir B1'!C274,'Reservoir B2'!C276)-AE$2","v":90.20615040705438},{"$f":"IF($AA$7=0,'Reservoir B1'!C765,'Reservoir B2'!C650)-AF$2","v":94.323053843543008},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD278)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD652)","v":" "},null,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"IF($AA$7=0,'Reservoir B1'!E275, 'Reservoir B2'!E277)","v":6.5547066515980106},{"$f":"IF($AA$7=0,'Reservoir B1'!E766, 'Reservoir B2'!E651)","v":20.725549356267251},{"$f":"IF($AA$7=0,'Reservoir B1'!C275,'Reservoir B2'!C277)-AE$2","v":90.167991223122982},{"$f":"IF($AA$7=0,'Reservoir B1'!C766,'Reservoir B2'!C651)-AF$2","v":94.303116563361371},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD279)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD653)","v":" "},null,null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"IF($AA$7=0,'Reservoir B1'!E276, 'Reservoir B2'!E278)","v":6.537055571093692},{"$f":"IF($AA$7=0,'Reservoir B1'!E767, 'Reservoir B2'!E652)","v":20.703981915021757},{"$f":"IF($AA$7=0,'Reservoir B1'!C276,'Reservoir B2'!C278)-AE$2","v":90.129847938851555},{"$f":"IF($AA$7=0,'Reservoir B1'!C767,'Reservoir B2'!C652)-AF$2","v":94.283183436779765},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD280)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD654)","v":" "},null,null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"IF($AA$7=0,'Reservoir B1'!E277, 'Reservoir B2'!E279)","v":6.5193974451657688},{"$f":"IF($AA$7=0,'Reservoir B1'!E768, 'Reservoir B2'!E653)","v":20.682403658923853},{"$f":"IF($AA$7=0,'Reservoir B1'!C277,'Reservoir B2'!C279)-AE$2","v":90.091720547615239},{"$f":"IF($AA$7=0,'Reservoir B1'!C768,'Reservoir B2'!C653)-AF$2","v":94.263254462932863},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD281)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD655)","v":" "},null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"IF($AA$7=0,'Reservoir B1'!E278, 'Reservoir B2'!E280)","v":6.5017323490777184},{"$f":"IF($AA$7=0,'Reservoir B1'!E769, 'Reservoir B2'!E654)","v":20.660814619410075},{"$f":"IF($AA$7=0,'Reservoir B1'!C278,'Reservoir B2'!C280)-AE$2","v":90.053609042791948},{"$f":"IF($AA$7=0,'Reservoir B1'!C769,'Reservoir B2'!C654)-AF$2","v":94.243329640955523},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD282)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD656)","v":" "},null,null,215,{"$f":"SUM(AC214:AC225)/12","v":6.5987594749066085},{"$f":"SUM(AD214:AD225)/12","v":20.779355341771112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"IF($AA$7=0,'Reservoir B1'!E279, 'Reservoir B2'!E281)","v":6.4840603579154461},{"$f":"IF($AA$7=0,'Reservoir B1'!E770, 'Reservoir B2'!E655)","v":20.639214827883173},{"$f":"IF($AA$7=0,'Reservoir B1'!C279,'Reservoir B2'!C281)-AE$2","v":90.015513417762321},{"$f":"IF($AA$7=0,'Reservoir B1'!C770,'Reservoir B2'!C655)-AF$2","v":94.223408969982756},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD283)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD657)","v":" "},null,null,216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"IF($AA$7=0,'Reservoir B1'!E280, 'Reservoir B2'!E282)","v":6.4663815465872876},{"$f":"IF($AA$7=0,'Reservoir B1'!E771, 'Reservoir B2'!E656)","v":20.617604315711667},{"$f":"IF($AA$7=0,'Reservoir B1'!C280,'Reservoir B2'!C282)-AE$2","v":89.9774336659098},{"$f":"IF($AA$7=0,'Reservoir B1'!C771,'Reservoir B2'!C656)-AF$2","v":94.203492449149778},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD284)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD658)","v":" "},null,null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"IF($AA$7=0,'Reservoir B1'!E281, 'Reservoir B2'!E283)","v":6.4486959898245875},{"$f":"IF($AA$7=0,'Reservoir B1'!E772, 'Reservoir B2'!E657)","v":20.595983114230563},{"$f":"IF($AA$7=0,'Reservoir B1'!C281,'Reservoir B2'!C283)-AE$2","v":89.939369780620552},{"$f":"IF($AA$7=0,'Reservoir B1'!C772,'Reservoir B2'!C657)-AF$2","v":94.183580077591969},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD285)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD659)","v":" "},null,null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"IF($AA$7=0,'Reservoir B1'!E282, 'Reservoir B2'!E284)","v":6.4310037621818203},{"$f":"IF($AA$7=0,'Reservoir B1'!E773, 'Reservoir B2'!E658)","v":20.574351254740272},{"$f":"IF($AA$7=0,'Reservoir B1'!C282,'Reservoir B2'!C284)-AE$2","v":89.901321755283504},{"$f":"IF($AA$7=0,'Reservoir B1'!C773,'Reservoir B2'!C658)-AF$2","v":94.1636718544449},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD286)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD660)","v":" "},null,null,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"IF($AA$7=0,'Reservoir B1'!E283, 'Reservoir B2'!E285)","v":6.4133049380366902},{"$f":"IF($AA$7=0,'Reservoir B1'!E774, 'Reservoir B2'!E659)","v":20.552708768508047},{"$f":"IF($AA$7=0,'Reservoir B1'!C283,'Reservoir B2'!C285)-AE$2","v":89.863289583290339},{"$f":"IF($AA$7=0,'Reservoir B1'!C774,'Reservoir B2'!C659)-AF$2","v":94.143767778844321},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD287)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD661)","v":" "},null,null,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"IF($AA$7=0,'Reservoir B1'!E284, 'Reservoir B2'!E286)","v":6.3955995915908126},{"$f":"IF($AA$7=0,'Reservoir B1'!E775, 'Reservoir B2'!E660)","v":20.531055686766479},{"$f":"IF($AA$7=0,'Reservoir B1'!C284,'Reservoir B2'!C286)-AE$2","v":89.825273258035509},{"$f":"IF($AA$7=0,'Reservoir B1'!C775,'Reservoir B2'!C660)-AF$2","v":94.123867849926157},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD288)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD662)","v":" "},null,null,221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"IF($AA$7=0,'Reservoir B1'!E285, 'Reservoir B2'!E287)","v":6.3778877968696062},{"$f":"IF($AA$7=0,'Reservoir B1'!E776, 'Reservoir B2'!E661)","v":20.509392040715248},{"$f":"IF($AA$7=0,'Reservoir B1'!C285,'Reservoir B2'!C287)-AE$2","v":89.787272772916197},{"$f":"IF($AA$7=0,'Reservoir B1'!C776,'Reservoir B2'!C661)-AF$2","v":94.103972066826515},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD289)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD663)","v":" "},null,null,222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"IF($AA$7=0,'Reservoir B1'!E286, 'Reservoir B2'!E288)","v":6.3601696277227546},{"$f":"IF($AA$7=0,'Reservoir B1'!E777, 'Reservoir B2'!E662)","v":20.487717861519499},{"$f":"IF($AA$7=0,'Reservoir B1'!C286,'Reservoir B2'!C288)-AE$2","v":89.749288121332356},{"$f":"IF($AA$7=0,'Reservoir B1'!C777,'Reservoir B2'!C662)-AF$2","v":94.084080428681688},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD290)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD664)","v":" "},null,null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"IF($AA$7=0,'Reservoir B1'!E287, 'Reservoir B2'!E289)","v":6.3424451578244305},{"$f":"IF($AA$7=0,'Reservoir B1'!E778, 'Reservoir B2'!E663)","v":20.466033180310788},{"$f":"IF($AA$7=0,'Reservoir B1'!C287,'Reservoir B2'!C289)-AE$2","v":89.711319296686682},{"$f":"IF($AA$7=0,'Reservoir B1'!C778,'Reservoir B2'!C663)-AF$2","v":94.064192934628139},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD291)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD665)","v":" "},null,null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"IF($AA$7=0,'Reservoir B1'!E288, 'Reservoir B2'!E290)","v":6.3247144606735617},{"$f":"IF($AA$7=0,'Reservoir B1'!E779, 'Reservoir B2'!E664)","v":20.444338028187062},{"$f":"IF($AA$7=0,'Reservoir B1'!C288,'Reservoir B2'!C290)-AE$2","v":89.6733662923846},{"$f":"IF($AA$7=0,'Reservoir B1'!C779,'Reservoir B2'!C664)-AF$2","v":94.04430958380253},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD292)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD666)","v":" "},null,null,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"IF($AA$7=0,'Reservoir B1'!E289, 'Reservoir B2'!E291)","v":6.306977609594119},{"$f":"IF($AA$7=0,'Reservoir B1'!E780, 'Reservoir B2'!E665)","v":20.422632436212361},{"$f":"IF($AA$7=0,'Reservoir B1'!C289,'Reservoir B2'!C291)-AE$2","v":89.635429101834319},{"$f":"IF($AA$7=0,'Reservoir B1'!C780,'Reservoir B2'!C665)-AF$2","v":94.024430375341666},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD293)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD667)","v":" "},null,null,226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"IF($AA$7=0,'Reservoir B1'!E290, 'Reservoir B2'!E292)","v":6.2892346777353456},{"$f":"IF($AA$7=0,'Reservoir B1'!E781, 'Reservoir B2'!E666)","v":20.400916435416711},{"$f":"IF($AA$7=0,'Reservoir B1'!C290,'Reservoir B2'!C292)-AE$2","v":89.597507718446764},{"$f":"IF($AA$7=0,'Reservoir B1'!C781,'Reservoir B2'!C666)-AF$2","v":94.004555308382564},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD294)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD668)","v":" "},null,null,227,{"$f":"SUM(AC226:AC237)/12","v":6.3867062930463723},{"$f":"SUM(AD226:AD237)/12","v":20.520162329183488}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IF($AA$7=0,'Reservoir B1'!E291, 'Reservoir B2'!E293)","v":6.2714857380721654},{"$f":"IF($AA$7=0,'Reservoir B1'!E782, 'Reservoir B2'!E667)","v":20.379190056797185},{"$f":"IF($AA$7=0,'Reservoir B1'!C291,'Reservoir B2'!C293)-AE$2","v":89.559602135635615},{"$f":"IF($AA$7=0,'Reservoir B1'!C782,'Reservoir B2'!C667)-AF$2","v":93.984684382062412},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD295)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD669)","v":" "},null,null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"IF($AA$7=0,'Reservoir B1'!E292, 'Reservoir B2'!E294)","v":6.2537308634051794},{"$f":"IF($AA$7=0,'Reservoir B1'!E783, 'Reservoir B2'!E668)","v":20.357453331316641},{"$f":"IF($AA$7=0,'Reservoir B1'!C292,'Reservoir B2'!C294)-AE$2","v":89.52171234681731},{"$f":"IF($AA$7=0,'Reservoir B1'!C783,'Reservoir B2'!C668)-AF$2","v":93.964817595518582},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD296)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD670)","v":" "},null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"IF($AA$7=0,'Reservoir B1'!E293, 'Reservoir B2'!E295)","v":6.2359701263612255},{"$f":"IF($AA$7=0,'Reservoir B1'!E784, 'Reservoir B2'!E669)","v":20.335706289904316},{"$f":"IF($AA$7=0,'Reservoir B1'!C293,'Reservoir B2'!C295)-AE$2","v":89.483838345411016},{"$f":"IF($AA$7=0,'Reservoir B1'!C784,'Reservoir B2'!C669)-AF$2","v":93.944954947888618},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD297)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD671)","v":" "},null,null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"IF($AA$7=0,'Reservoir B1'!E294, 'Reservoir B2'!E296)","v":6.2182035993934299},{"$f":"IF($AA$7=0,'Reservoir B1'!E785, 'Reservoir B2'!E670)","v":20.313948963455992},{"$f":"IF($AA$7=0,'Reservoir B1'!C294,'Reservoir B2'!C296)-AE$2","v":89.445980124838641},{"$f":"IF($AA$7=0,'Reservoir B1'!C785,'Reservoir B2'!C670)-AF$2","v":93.925096438310234},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD298)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD672)","v":" "},null,null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E295, 'Reservoir B2'!E297)","v":6.2004313547816867},{"$f":"IF($AA$7=0,'Reservoir B1'!E786, 'Reservoir B2'!E671)","v":20.292181382833789},{"$f":"IF($AA$7=0,'Reservoir B1'!C295,'Reservoir B2'!C297)-AE$2","v":89.408137678524838},{"$f":"IF($AA$7=0,'Reservoir B1'!C786,'Reservoir B2'!C671)-AF$2","v":93.905242065921357},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD299)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD673)","v":" "},null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"IF($AA$7=0,'Reservoir B1'!E296, 'Reservoir B2'!E298)","v":6.1826534646327183},{"$f":"IF($AA$7=0,'Reservoir B1'!E787, 'Reservoir B2'!E672)","v":20.270403578866315},{"$f":"IF($AA$7=0,'Reservoir B1'!C296,'Reservoir B2'!C298)-AE$2","v":89.370310999897001},{"$f":"IF($AA$7=0,'Reservoir B1'!C787,'Reservoir B2'!C672)-AF$2","v":93.885391829860055},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD300)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD674)","v":" "},null,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"IF($AA$7=0,'Reservoir B1'!E297, 'Reservoir B2'!E299)","v":6.1648700008804074},{"$f":"IF($AA$7=0,'Reservoir B1'!E788, 'Reservoir B2'!E673)","v":20.24861558234862},{"$f":"IF($AA$7=0,'Reservoir B1'!C297,'Reservoir B2'!C299)-AE$2","v":89.332500082385252},{"$f":"IF($AA$7=0,'Reservoir B1'!C788,'Reservoir B2'!C673)-AF$2","v":93.865545729264596},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD301)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD675)","v":" "},null,null,234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E298, 'Reservoir B2'!E300)","v":6.1470810352861935},{"$f":"IF($AA$7=0,'Reservoir B1'!E789, 'Reservoir B2'!E674)","v":20.226817424042011},{"$f":"IF($AA$7=0,'Reservoir B1'!C298,'Reservoir B2'!C300)-AE$2","v":89.294704919422472},{"$f":"IF($AA$7=0,'Reservoir B1'!C789,'Reservoir B2'!C674)-AF$2","v":93.845703763273434},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD302)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD676)","v":" "},null,null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"IF($AA$7=0,'Reservoir B1'!E299, 'Reservoir B2'!E301)","v":6.1292866394391172},{"$f":"IF($AA$7=0,'Reservoir B1'!E790, 'Reservoir B2'!E675)","v":20.205009134674555},{"$f":"IF($AA$7=0,'Reservoir B1'!C299,'Reservoir B2'!C301)-AE$2","v":89.256925504444254},{"$f":"IF($AA$7=0,'Reservoir B1'!C790,'Reservoir B2'!C675)-AF$2","v":93.825865931025191},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD303)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD677)","v":" "},null,null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E300, 'Reservoir B2'!E302)","v":6.1114868847563333},{"$f":"IF($AA$7=0,'Reservoir B1'!E791, 'Reservoir B2'!E676)","v":20.183190744940873},{"$f":"IF($AA$7=0,'Reservoir B1'!C300,'Reservoir B2'!C302)-AE$2","v":89.21916183088895},{"$f":"IF($AA$7=0,'Reservoir B1'!C791,'Reservoir B2'!C676)-AF$2","v":93.806032231658662},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD304)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD678)","v":" "},null,null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"IF($AA$7=0,'Reservoir B1'!E301, 'Reservoir B2'!E303)","v":6.0936818424831447},{"$f":"IF($AA$7=0,'Reservoir B1'!E792, 'Reservoir B2'!E677)","v":20.161362285501944},{"$f":"IF($AA$7=0,'Reservoir B1'!C301,'Reservoir B2'!C303)-AE$2","v":89.181413892197625},{"$f":"IF($AA$7=0,'Reservoir B1'!C792,'Reservoir B2'!C677)-AF$2","v":93.786202664312839},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD305)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD679)","v":" "},null,null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E302, 'Reservoir B2'!E304)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E793, 'Reservoir B2'!E678)","v":20.139523786985485},{"$f":"IF($AA$7=0,'Reservoir B1'!C302,'Reservoir B2'!C304)-AE$2","v":89.143681681814087},{"$f":"IF($AA$7=0,'Reservoir B1'!C793,'Reservoir B2'!C678)-AF$2","v":93.766377228126871},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD306)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD680)","v":" "},null,null,239,{"$f":"SUM(AC238:AC249)/12","v":6.1737294277654184},{"$f":"SUM(AD238:AD249)/12","v":20.259450213472309}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"IF($AA$7=0,'Reservoir B1'!E303, 'Reservoir B2'!E305)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E794, 'Reservoir B2'!E679)","v":20.117675279985804},{"$f":"IF($AA$7=0,'Reservoir B1'!C303,'Reservoir B2'!C305)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C794,'Reservoir B2'!C679)-AF$2","v":93.746555922240105},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD307)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD681)","v":" "},null,null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"IF($AA$7=0,'Reservoir B1'!E304, 'Reservoir B2'!E306)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E795, 'Reservoir B2'!E680)","v":20.095816795063463},{"$f":"IF($AA$7=0,'Reservoir B1'!C304,'Reservoir B2'!C306)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C795,'Reservoir B2'!C680)-AF$2","v":93.726738745792076},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD308)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD682)","v":" "},null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"IF($AA$7=0,'Reservoir B1'!E305, 'Reservoir B2'!E307)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E796, 'Reservoir B2'!E681)","v":20.073948362746457},{"$f":"IF($AA$7=0,'Reservoir B1'!C305,'Reservoir B2'!C307)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C796,'Reservoir B2'!C681)-AF$2","v":93.706925697922472},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD309)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD683)","v":" "},null,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"IF($AA$7=0,'Reservoir B1'!E306, 'Reservoir B2'!E308)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E797, 'Reservoir B2'!E682)","v":20.052070013528706},{"$f":"IF($AA$7=0,'Reservoir B1'!C306,'Reservoir B2'!C308)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C797,'Reservoir B2'!C682)-AF$2","v":93.687116777771166},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD310)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD684)","v":" "},null,null,243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"IF($AA$7=0,'Reservoir B1'!E307, 'Reservoir B2'!E309)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E798, 'Reservoir B2'!E683)","v":20.030181777871263},{"$f":"IF($AA$7=0,'Reservoir B1'!C307,'Reservoir B2'!C309)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C798,'Reservoir B2'!C683)-AF$2","v":93.667311984478232},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD311)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD685)","v":" "},null,null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"IF($AA$7=0,'Reservoir B1'!E308, 'Reservoir B2'!E310)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E799, 'Reservoir B2'!E684)","v":20.008283686201764},{"$f":"IF($AA$7=0,'Reservoir B1'!C308,'Reservoir B2'!C310)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C799,'Reservoir B2'!C684)-AF$2","v":93.647511317183898},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD312)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD686)","v":" "},null,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"IF($AA$7=0,'Reservoir B1'!E309, 'Reservoir B2'!E311)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E800, 'Reservoir B2'!E685)","v":19.986375768914591},{"$f":"IF($AA$7=0,'Reservoir B1'!C309,'Reservoir B2'!C311)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C800,'Reservoir B2'!C685)-AF$2","v":93.627714775028579},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD313)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD687)","v":" "},null,null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"IF($AA$7=0,'Reservoir B1'!E310, 'Reservoir B2'!E312)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E801, 'Reservoir B2'!E686)","v":19.964458056370908},{"$f":"IF($AA$7=0,'Reservoir B1'!C310,'Reservoir B2'!C312)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C801,'Reservoir B2'!C686)-AF$2","v":93.607922357152887},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD314)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD688)","v":" "},null,null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"IF($AA$7=0,'Reservoir B1'!E311, 'Reservoir B2'!E313)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E802, 'Reservoir B2'!E687)","v":19.942530578898683},{"$f":"IF($AA$7=0,'Reservoir B1'!C311,'Reservoir B2'!C313)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C802,'Reservoir B2'!C687)-AF$2","v":93.588134062697577},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD315)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD689)","v":" "},null,null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"IF($AA$7=0,'Reservoir B1'!E312, 'Reservoir B2'!E314)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E803, 'Reservoir B2'!E688)","v":19.920593366792708},{"$f":"IF($AA$7=0,'Reservoir B1'!C312,'Reservoir B2'!C314)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C803,'Reservoir B2'!C688)-AF$2","v":93.568349890803617},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD316)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD690)","v":" "},null,null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"IF($AA$7=0,'Reservoir B1'!E313, 'Reservoir B2'!E315)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E804, 'Reservoir B2'!E689)","v":19.898646450314615},{"$f":"IF($AA$7=0,'Reservoir B1'!C313,'Reservoir B2'!C315)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C804,'Reservoir B2'!C689)-AF$2","v":93.548569840612132},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD317)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD691)","v":" "},null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"IF($AA$7=0,'Reservoir B1'!E314, 'Reservoir B2'!E316)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E805, 'Reservoir B2'!E690)","v":19.876689859693094},{"$f":"IF($AA$7=0,'Reservoir B1'!C314,'Reservoir B2'!C316)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C805,'Reservoir B2'!C690)-AF$2","v":93.528793911264444},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD318)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD692)","v":" "},null,null,251,{"$f":"SUM(AC250:AC261)/12","v":6.0758715836934245},{"$f":"SUM(AD250:AD261)/12","v":19.997272499698507}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"IF($AA$7=0,'Reservoir B1'!E315, 'Reservoir B2'!E317)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E806, 'Reservoir B2'!E691)","v":19.854723625123412},{"$f":"IF($AA$7=0,'Reservoir B1'!C315,'Reservoir B2'!C317)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C806,'Reservoir B2'!C691)-AF$2","v":93.509022101902033},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD319)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD693)","v":" "},null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"IF($AA$7=0,'Reservoir B1'!E316, 'Reservoir B2'!E318)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E807, 'Reservoir B2'!E692)","v":19.832747776767988},{"$f":"IF($AA$7=0,'Reservoir B1'!C316,'Reservoir B2'!C318)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C807,'Reservoir B2'!C692)-AF$2","v":93.489254411666565},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD320)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD694)","v":" "},null,null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"IF($AA$7=0,'Reservoir B1'!E317, 'Reservoir B2'!E319)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E808, 'Reservoir B2'!E693)","v":19.810762344756078},{"$f":"IF($AA$7=0,'Reservoir B1'!C317,'Reservoir B2'!C319)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C808,'Reservoir B2'!C693)-AF$2","v":93.469490839699901},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD321)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD695)","v":" "},null,null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"IF($AA$7=0,'Reservoir B1'!E318, 'Reservoir B2'!E320)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E809, 'Reservoir B2'!E694)","v":19.788767359183836},{"$f":"IF($AA$7=0,'Reservoir B1'!C318,'Reservoir B2'!C320)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C809,'Reservoir B2'!C694)-AF$2","v":93.449731385144062},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD322)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD696)","v":" "},null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"IF($AA$7=0,'Reservoir B1'!E319, 'Reservoir B2'!E321)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E810, 'Reservoir B2'!E695)","v":19.766762850114965},{"$f":"IF($AA$7=0,'Reservoir B1'!C319,'Reservoir B2'!C321)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C810,'Reservoir B2'!C695)-AF$2","v":93.429976047141253},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD323)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD697)","v":" "},null,null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"IF($AA$7=0,'Reservoir B1'!E320, 'Reservoir B2'!E322)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E811, 'Reservoir B2'!E696)","v":19.744748847579288},{"$f":"IF($AA$7=0,'Reservoir B1'!C320,'Reservoir B2'!C322)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C811,'Reservoir B2'!C696)-AF$2","v":93.410224824833861},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD324)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD698)","v":" "},null,null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"IF($AA$7=0,'Reservoir B1'!E321, 'Reservoir B2'!E323)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E812, 'Reservoir B2'!E697)","v":19.722725381574314},{"$f":"IF($AA$7=0,'Reservoir B1'!C321,'Reservoir B2'!C323)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C812,'Reservoir B2'!C697)-AF$2","v":93.390477717364448},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD325)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD699)","v":" "},null,null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB268+1/12","v":21.583333333333297},{"$f":"IF($AA$7=0,'Reservoir B1'!E322, 'Reservoir B2'!E324)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E813, 'Reservoir B2'!E698)","v":19.700692482064525},{"$f":"IF($AA$7=0,'Reservoir B1'!C322,'Reservoir B2'!C324)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C813,'Reservoir B2'!C698)-AF$2","v":93.370734723875756},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD326)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD700)","v":" "},null,null,259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"IF($AA$7=0,'Reservoir B1'!E323, 'Reservoir B2'!E325)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E814, 'Reservoir B2'!E699)","v":19.678650178981343},{"$f":"IF($AA$7=0,'Reservoir B1'!C323,'Reservoir B2'!C325)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C814,'Reservoir B2'!C699)-AF$2","v":93.350995843510717},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD327)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD701)","v":" "},null,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"IF($AA$7=0,'Reservoir B1'!E324, 'Reservoir B2'!E326)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E815, 'Reservoir B2'!E700)","v":19.656598502223389},{"$f":"IF($AA$7=0,'Reservoir B1'!C324,'Reservoir B2'!C326)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C815,'Reservoir B2'!C700)-AF$2","v":93.331261075412414},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD328)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD702)","v":" "},null,null,261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"IF($AA$7=0,'Reservoir B1'!E325, 'Reservoir B2'!E327)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E816, 'Reservoir B2'!E701)","v":19.634537481656373},{"$f":"IF($AA$7=0,'Reservoir B1'!C325,'Reservoir B2'!C327)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C816,'Reservoir B2'!C701)-AF$2","v":93.311530418724132},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD329)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD703)","v":" "},null,null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"IF($AA$7=0,'Reservoir B1'!E326, 'Reservoir B2'!E328)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E817, 'Reservoir B2'!E702)","v":19.612467147113442},{"$f":"IF($AA$7=0,'Reservoir B1'!C326,'Reservoir B2'!C328)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C817,'Reservoir B2'!C702)-AF$2","v":93.291803872589327},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD330)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD704)","v":" "},null,null,263,{"$f":"SUM(AC262:AC273)/12","v":6.0758715836934245},{"$f":"SUM(AD262:AD273)/12","v":19.733681998094912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"IF($AA$7=0,'Reservoir B1'!E327, 'Reservoir B2'!E329)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E818, 'Reservoir B2'!E703)","v":19.590387528394579},{"$f":"IF($AA$7=0,'Reservoir B1'!C327,'Reservoir B2'!C329)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C818,'Reservoir B2'!C703)-AF$2","v":93.272081436151637},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD331)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD705)","v":" "},null,null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"IF($AA$7=0,'Reservoir B1'!E328, 'Reservoir B2'!E330)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E819, 'Reservoir B2'!E704)","v":19.568298655267057},{"$f":"IF($AA$7=0,'Reservoir B1'!C328,'Reservoir B2'!C330)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C819,'Reservoir B2'!C704)-AF$2","v":93.252363108554874},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD332)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD706)","v":" "},null,null,265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"IF($AA$7=0,'Reservoir B1'!E329, 'Reservoir B2'!E331)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E820, 'Reservoir B2'!E705)","v":19.546200557465738},{"$f":"IF($AA$7=0,'Reservoir B1'!C329,'Reservoir B2'!C331)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C820,'Reservoir B2'!C705)-AF$2","v":93.232648888943018},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD333)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD707)","v":" "},null,null,266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"IF($AA$7=0,'Reservoir B1'!E330, 'Reservoir B2'!E332)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E821, 'Reservoir B2'!E706)","v":19.524093264692205},{"$f":"IF($AA$7=0,'Reservoir B1'!C330,'Reservoir B2'!C332)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C821,'Reservoir B2'!C706)-AF$2","v":93.212938776460248},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD334)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD708)","v":" "},null,null,267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"IF($AA$7=0,'Reservoir B1'!E331, 'Reservoir B2'!E333)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E822, 'Reservoir B2'!E707)","v":19.501976806615524},{"$f":"IF($AA$7=0,'Reservoir B1'!C331,'Reservoir B2'!C333)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C822,'Reservoir B2'!C707)-AF$2","v":93.193232770250916},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD335)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD709)","v":" "},null,null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"IF($AA$7=0,'Reservoir B1'!E332, 'Reservoir B2'!E334)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E823, 'Reservoir B2'!E708)","v":19.47985121287261},{"$f":"IF($AA$7=0,'Reservoir B1'!C332,'Reservoir B2'!C334)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C823,'Reservoir B2'!C708)-AF$2","v":93.17353086945954},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD336)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD710)","v":" "},null,null,269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"IF($AA$7=0,'Reservoir B1'!E333, 'Reservoir B2'!E335)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E824, 'Reservoir B2'!E709)","v":19.457716513066785},{"$f":"IF($AA$7=0,'Reservoir B1'!C333,'Reservoir B2'!C335)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C824,'Reservoir B2'!C709)-AF$2","v":93.153833073230842},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD337)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD711)","v":" "},null,null,270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"IF($AA$7=0,'Reservoir B1'!E334, 'Reservoir B2'!E336)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E825, 'Reservoir B2'!E710)","v":19.435572736769636},{"$f":"IF($AA$7=0,'Reservoir B1'!C334,'Reservoir B2'!C336)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C825,'Reservoir B2'!C710)-AF$2","v":93.134139380709684},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD338)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD712)","v":" "},null,null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"IF($AA$7=0,'Reservoir B1'!E335, 'Reservoir B2'!E337)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E826, 'Reservoir B2'!E711)","v":19.413419913519249},{"$f":"IF($AA$7=0,'Reservoir B1'!C335,'Reservoir B2'!C337)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C826,'Reservoir B2'!C711)-AF$2","v":93.114449791041139},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD339)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD713)","v":" "},null,null,272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"IF($AA$7=0,'Reservoir B1'!E336, 'Reservoir B2'!E338)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E827, 'Reservoir B2'!E712)","v":19.391258072822069},{"$f":"IF($AA$7=0,'Reservoir B1'!C336,'Reservoir B2'!C338)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C827,'Reservoir B2'!C712)-AF$2","v":93.09476430337044},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD340)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD714)","v":" "},null,null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"IF($AA$7=0,'Reservoir B1'!E337, 'Reservoir B2'!E339)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E828, 'Reservoir B2'!E713)","v":19.369087244151139},{"$f":"IF($AA$7=0,'Reservoir B1'!C337,'Reservoir B2'!C339)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C828,'Reservoir B2'!C713)-AF$2","v":93.075082916843002},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD341)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD715)","v":" "},null,null,274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"IF($AA$7=0,'Reservoir B1'!E338, 'Reservoir B2'!E340)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E829, 'Reservoir B2'!E714)","v":19.346907456947534},{"$f":"IF($AA$7=0,'Reservoir B1'!C338,'Reservoir B2'!C340)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C829,'Reservoir B2'!C714)-AF$2","v":93.055405630604426},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD342)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD716)","v":" "},null,null,275,{"$f":"SUM(AC274:AC285)/12","v":6.0758715836934245},{"$f":"SUM(AD274:AD285)/12","v":19.468730830215339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"IF($AA$7=0,'Reservoir B1'!E339, 'Reservoir B2'!E341)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E830, 'Reservoir B2'!E715)","v":19.324718740619389},{"$f":"IF($AA$7=0,'Reservoir B1'!C339,'Reservoir B2'!C341)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C830,'Reservoir B2'!C715)-AF$2","v":93.035732443800484},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD343)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD717)","v":" "},null,null,276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"IF($AA$7=0,'Reservoir B1'!E340, 'Reservoir B2'!E342)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E831, 'Reservoir B2'!E716)","v":19.302521124542771},{"$f":"IF($AA$7=0,'Reservoir B1'!C340,'Reservoir B2'!C342)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C831,'Reservoir B2'!C716)-AF$2","v":93.016063355577131},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD344)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD718)","v":" "},null,null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"IF($AA$7=0,'Reservoir B1'!E341, 'Reservoir B2'!E343)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E832, 'Reservoir B2'!E717)","v":19.280314638060879},{"$f":"IF($AA$7=0,'Reservoir B1'!C341,'Reservoir B2'!C343)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C832,'Reservoir B2'!C717)-AF$2","v":92.996398365080481},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD345)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD719)","v":" "},null,null,278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"IF($AA$7=0,'Reservoir B1'!E342, 'Reservoir B2'!E344)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E833, 'Reservoir B2'!E718)","v":19.25809931048493},{"$f":"IF($AA$7=0,'Reservoir B1'!C342,'Reservoir B2'!C344)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C833,'Reservoir B2'!C718)-AF$2","v":92.976737471456858},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD346)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD720)","v":" "},null,null,279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"IF($AA$7=0,'Reservoir B1'!E343, 'Reservoir B2'!E345)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E834, 'Reservoir B2'!E719)","v":19.235875171093213},{"$f":"IF($AA$7=0,'Reservoir B1'!C343,'Reservoir B2'!C345)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C834,'Reservoir B2'!C719)-AF$2","v":92.957080673852744},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD347)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD721)","v":" "},null,null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"IF($AA$7=0,'Reservoir B1'!E344, 'Reservoir B2'!E346)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E835, 'Reservoir B2'!E720)","v":19.213642249131809},{"$f":"IF($AA$7=0,'Reservoir B1'!C344,'Reservoir B2'!C346)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C835,'Reservoir B2'!C720)-AF$2","v":92.937427971414792},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD348)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD722)","v":" "},null,null,281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"IF($AA$7=0,'Reservoir B1'!E345, 'Reservoir B2'!E347)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E836, 'Reservoir B2'!E721)","v":19.19140057381469},{"$f":"IF($AA$7=0,'Reservoir B1'!C345,'Reservoir B2'!C347)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C836,'Reservoir B2'!C721)-AF$2","v":92.917779363289853},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD349)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD723)","v":" "},null,null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"IF($AA$7=0,'Reservoir B1'!E346, 'Reservoir B2'!E348)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E837, 'Reservoir B2'!E722)","v":19.169150174323235},{"$f":"IF($AA$7=0,'Reservoir B1'!C346,'Reservoir B2'!C348)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C837,'Reservoir B2'!C722)-AF$2","v":92.898134848624935},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD350)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD724)","v":" "},null,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"IF($AA$7=0,'Reservoir B1'!E347, 'Reservoir B2'!E349)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E838, 'Reservoir B2'!E723)","v":19.146891079806529},{"$f":"IF($AA$7=0,'Reservoir B1'!C347,'Reservoir B2'!C349)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C838,'Reservoir B2'!C723)-AF$2","v":92.878494426567244},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD351)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD725)","v":" "},null,null,284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"IF($AA$7=0,'Reservoir B1'!E348, 'Reservoir B2'!E350)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E839, 'Reservoir B2'!E724)","v":19.124623319381286},{"$f":"IF($AA$7=0,'Reservoir B1'!C348,'Reservoir B2'!C350)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C839,'Reservoir B2'!C724)-AF$2","v":92.858858096264143},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD352)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD726)","v":" "},null,null,285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"IF($AA$7=0,'Reservoir B1'!E349, 'Reservoir B2'!E351)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E840, 'Reservoir B2'!E725)","v":19.102346922132114},{"$f":"IF($AA$7=0,'Reservoir B1'!C349,'Reservoir B2'!C351)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C840,'Reservoir B2'!C725)-AF$2","v":92.83922585686318},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD353)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD727)","v":" "},null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"IF($AA$7=0,'Reservoir B1'!E350, 'Reservoir B2'!E352)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E841, 'Reservoir B2'!E726)","v":19.080061917111159},{"$f":"IF($AA$7=0,'Reservoir B1'!C350,'Reservoir B2'!C352)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C841,'Reservoir B2'!C726)-AF$2","v":92.819597707512102},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD354)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD728)","v":" "},null,null,287,{"$f":"SUM(AC286:AC297)/12","v":6.0758715836934245},{"$f":"SUM(AD286:AD297)/12","v":19.202470435041835}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"IF($AA$7=0,'Reservoir B1'!E351, 'Reservoir B2'!E353)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E842, 'Reservoir B2'!E727)","v":19.057768333338693},{"$f":"IF($AA$7=0,'Reservoir B1'!C351,'Reservoir B2'!C353)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C842,'Reservoir B2'!C727)-AF$2","v":92.799973647358797},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD355)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD729)","v":" "},null,null,288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"IF($AA$7=0,'Reservoir B1'!E352, 'Reservoir B2'!E354)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E843, 'Reservoir B2'!E728)","v":19.035466199802414},{"$f":"IF($AA$7=0,'Reservoir B1'!C352,'Reservoir B2'!C354)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C843,'Reservoir B2'!C728)-AF$2","v":92.780353675551368},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD356)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD730)","v":" "},null,null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"IF($AA$7=0,'Reservoir B1'!E353, 'Reservoir B2'!E355)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E844, 'Reservoir B2'!E729)","v":19.013155545457948},{"$f":"IF($AA$7=0,'Reservoir B1'!C353,'Reservoir B2'!C355)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C844,'Reservoir B2'!C729)-AF$2","v":92.760737791238057},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD357)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD731)","v":" "},null,null,290]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"IF($AA$7=0,'Reservoir B1'!E354, 'Reservoir B2'!E356)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E845, 'Reservoir B2'!E730)","v":18.990836399228904},{"$f":"IF($AA$7=0,'Reservoir B1'!C354,'Reservoir B2'!C356)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C845,'Reservoir B2'!C730)-AF$2","v":92.741125993567309},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD358)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD732)","v":" "},null,null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"IF($AA$7=0,'Reservoir B1'!E355, 'Reservoir B2'!E357)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E846, 'Reservoir B2'!E731)","v":18.968508790006773},{"$f":"IF($AA$7=0,'Reservoir B1'!C355,'Reservoir B2'!C357)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C846,'Reservoir B2'!C731)-AF$2","v":92.72151828168775},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD359)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD733)","v":" "},null,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"IF($AA$7=0,'Reservoir B1'!E356, 'Reservoir B2'!E358)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E847, 'Reservoir B2'!E732)","v":18.946172746650689},{"$f":"IF($AA$7=0,'Reservoir B1'!C356,'Reservoir B2'!C358)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C847,'Reservoir B2'!C732)-AF$2","v":92.701914654748165},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD360)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD734)","v":" "},null,null,293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"IF($AA$7=0,'Reservoir B1'!E357, 'Reservoir B2'!E359)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E848, 'Reservoir B2'!E733)","v":18.923828297987811},{"$f":"IF($AA$7=0,'Reservoir B1'!C357,'Reservoir B2'!C359)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C848,'Reservoir B2'!C733)-AF$2","v":92.682315111897523},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD361)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD735)","v":" "},null,null,294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"IF($AA$7=0,'Reservoir B1'!E358, 'Reservoir B2'!E360)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E849, 'Reservoir B2'!E734)","v":18.901475472813367},{"$f":"IF($AA$7=0,'Reservoir B1'!C358,'Reservoir B2'!C360)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C849,'Reservoir B2'!C734)-AF$2","v":92.662719652284977},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD362)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD736)","v":" "},null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"IF($AA$7=0,'Reservoir B1'!E359, 'Reservoir B2'!E361)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E850, 'Reservoir B2'!E735)","v":18.879114299890638},{"$f":"IF($AA$7=0,'Reservoir B1'!C359,'Reservoir B2'!C361)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C850,'Reservoir B2'!C735)-AF$2","v":92.643128275059851},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD363)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD737)","v":" "},null,null,296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"IF($AA$7=0,'Reservoir B1'!E360, 'Reservoir B2'!E362)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E851, 'Reservoir B2'!E736)","v":18.856744807950328},{"$f":"IF($AA$7=0,'Reservoir B1'!C360,'Reservoir B2'!C362)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C851,'Reservoir B2'!C736)-AF$2","v":92.62354097937164},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD364)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD738)","v":" "},null,null,297]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"IF($AA$7=0,'Reservoir B1'!E361, 'Reservoir B2'!E363)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E852, 'Reservoir B2'!E737)","v":18.834367025691989},{"$f":"IF($AA$7=0,'Reservoir B1'!C361,'Reservoir B2'!C363)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C852,'Reservoir B2'!C737)-AF$2","v":92.603957764370037},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD365)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD739)","v":" "},null,null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"IF($AA$7=0,'Reservoir B1'!E362, 'Reservoir B2'!E364)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E853, 'Reservoir B2'!E738)","v":18.811980981782426},{"$f":"IF($AA$7=0,'Reservoir B1'!C362,'Reservoir B2'!C364)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C853,'Reservoir B2'!C738)-AF$2","v":92.584378629204892},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD366)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD740)","v":" "},null,null,299,{"$f":"SUM(AC298:AC309)/12","v":6.0758715836934245},{"$f":"SUM(AD298:AD309)/12","v":18.934951575050164}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"IF($AA$7=0,'Reservoir B1'!E363, 'Reservoir B2'!E365)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E854, 'Reservoir B2'!E739)","v":18.789586704857086},{"$f":"IF($AA$7=0,'Reservoir B1'!C363,'Reservoir B2'!C365)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C854,'Reservoir B2'!C739)-AF$2","v":92.564803573026239},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD367)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD741)","v":" "},null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"IF($AA$7=0,'Reservoir B1'!E364, 'Reservoir B2'!E366)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E855, 'Reservoir B2'!E740)","v":18.767184223519145},{"$f":"IF($AA$7=0,'Reservoir B1'!C364,'Reservoir B2'!C366)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C855,'Reservoir B2'!C740)-AF$2","v":92.545232594984284},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD368)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD742)","v":" "},null,null,301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"IF($AA$7=0,'Reservoir B1'!E365, 'Reservoir B2'!E367)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E856, 'Reservoir B2'!E741)","v":18.744773566340143},{"$f":"IF($AA$7=0,'Reservoir B1'!C365,'Reservoir B2'!C367)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C856,'Reservoir B2'!C741)-AF$2","v":92.525665694229431},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD369)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD743)","v":" "},null,null,302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"IF($AA$7=0,'Reservoir B1'!E366, 'Reservoir B2'!E368)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E857, 'Reservoir B2'!E742)","v":18.722354761859513},{"$f":"IF($AA$7=0,'Reservoir B1'!C366,'Reservoir B2'!C368)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C857,'Reservoir B2'!C742)-AF$2","v":92.506102869912226},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD370)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD744)","v":" "},null,null,303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"IF($AA$7=0,'Reservoir B1'!E367, 'Reservoir B2'!E369)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E858, 'Reservoir B2'!E743)","v":18.699927838584905},{"$f":"IF($AA$7=0,'Reservoir B1'!C367,'Reservoir B2'!C369)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C858,'Reservoir B2'!C743)-AF$2","v":92.486544121183428},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD371)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD745)","v":" "},null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"IF($AA$7=0,'Reservoir B1'!E368, 'Reservoir B2'!E370)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E859, 'Reservoir B2'!E744)","v":18.677492824992498},{"$f":"IF($AA$7=0,'Reservoir B1'!C368,'Reservoir B2'!C370)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C859,'Reservoir B2'!C744)-AF$2","v":92.466989447193953},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD372)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD746)","v":" "},null,null,305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"IF($AA$7=0,'Reservoir B1'!E369, 'Reservoir B2'!E371)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E860, 'Reservoir B2'!E745)","v":18.655049749526228},{"$f":"IF($AA$7=0,'Reservoir B1'!C369,'Reservoir B2'!C371)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C860,'Reservoir B2'!C745)-AF$2","v":92.447438847094887},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD373)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD747)","v":" "},null,null,306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"IF($AA$7=0,'Reservoir B1'!E370, 'Reservoir B2'!E372)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E861, 'Reservoir B2'!E746)","v":18.632598640598182},{"$f":"IF($AA$7=0,'Reservoir B1'!C370,'Reservoir B2'!C372)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C861,'Reservoir B2'!C746)-AF$2","v":92.427892320037515},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD374)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD748)","v":" "},null,null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"IF($AA$7=0,'Reservoir B1'!E371, 'Reservoir B2'!E373)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E862, 'Reservoir B2'!E747)","v":18.610139526589258},{"$f":"IF($AA$7=0,'Reservoir B1'!C371,'Reservoir B2'!C373)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C862,'Reservoir B2'!C747)-AF$2","v":92.408349865173278},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD375)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD749)","v":" "},null,null,308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"IF($AA$7=0,'Reservoir B1'!E372, 'Reservoir B2'!E374)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E863, 'Reservoir B2'!E748)","v":18.587672435848191},{"$f":"IF($AA$7=0,'Reservoir B1'!C372,'Reservoir B2'!C374)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C863,'Reservoir B2'!C748)-AF$2","v":92.388811481653804},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD376)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD750)","v":" "},null,null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"IF($AA$7=0,'Reservoir B1'!E373, 'Reservoir B2'!E375)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E864, 'Reservoir B2'!E749)","v":18.56519739669222},{"$f":"IF($AA$7=0,'Reservoir B1'!C373,'Reservoir B2'!C375)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C864,'Reservoir B2'!C749)-AF$2","v":92.369277168630887},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD377)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD751)","v":" "},null,null,310]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"IF($AA$7=0,'Reservoir B1'!E374, 'Reservoir B2'!E376)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E865, 'Reservoir B2'!E750)","v":18.542714437406651},{"$f":"IF($AA$7=0,'Reservoir B1'!C374,'Reservoir B2'!C376)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C865,'Reservoir B2'!C750)-AF$2","v":92.349746925256525},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD378)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD752)","v":" "},null,null,311,{"$f":"SUM(AC310:AC321)/12","v":6.0758715836934245},{"$f":"SUM(AD310:AD321)/12","v":18.666224342234504}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"IF($AA$7=0,'Reservoir B1'!E375, 'Reservoir B2'!E377)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E866, 'Reservoir B2'!E751)","v":18.520223586245514},{"$f":"IF($AA$7=0,'Reservoir B1'!C375,'Reservoir B2'!C377)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C866,'Reservoir B2'!C751)-AF$2","v":92.330220750682869},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD379)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD753)","v":" "},null,null,312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"IF($AA$7=0,'Reservoir B1'!E376, 'Reservoir B2'!E378)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E867, 'Reservoir B2'!E752)","v":18.497724871430954},{"$f":"IF($AA$7=0,'Reservoir B1'!C376,'Reservoir B2'!C378)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C867,'Reservoir B2'!C752)-AF$2","v":92.310698644062242},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD380)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD754)","v":" "},null,null,313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"IF($AA$7=0,'Reservoir B1'!E377, 'Reservoir B2'!E379)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E868, 'Reservoir B2'!E753)","v":18.475218321153392},{"$f":"IF($AA$7=0,'Reservoir B1'!C377,'Reservoir B2'!C379)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C868,'Reservoir B2'!C753)-AF$2","v":92.291180604547165},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD381)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD755)","v":" "},null,null,314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"IF($AA$7=0,'Reservoir B1'!E378, 'Reservoir B2'!E380)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E869, 'Reservoir B2'!E754)","v":18.452703963572063},{"$f":"IF($AA$7=0,'Reservoir B1'!C378,'Reservoir B2'!C380)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C869,'Reservoir B2'!C754)-AF$2","v":92.271666631290316},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD382)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD756)","v":" "},null,null,315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"IF($AA$7=0,'Reservoir B1'!E379, 'Reservoir B2'!E381)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E870, 'Reservoir B2'!E755)","v":18.430181826814298},{"$f":"IF($AA$7=0,'Reservoir B1'!C379,'Reservoir B2'!C381)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C870,'Reservoir B2'!C755)-AF$2","v":92.252156723444557},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD383)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD757)","v":" "},null,null,316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"IF($AA$7=0,'Reservoir B1'!E380, 'Reservoir B2'!E382)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E871, 'Reservoir B2'!E756)","v":18.407651938976194},{"$f":"IF($AA$7=0,'Reservoir B1'!C380,'Reservoir B2'!C382)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C871,'Reservoir B2'!C756)-AF$2","v":92.232650880162936},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD384)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD758)","v":" "},null,null,317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"IF($AA$7=0,'Reservoir B1'!E381, 'Reservoir B2'!E383)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E872, 'Reservoir B2'!E757)","v":18.385114328121972},{"$f":"IF($AA$7=0,'Reservoir B1'!C381,'Reservoir B2'!C383)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C872,'Reservoir B2'!C757)-AF$2","v":92.21314910059867},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD385)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD759)","v":" "},null,null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"IF($AA$7=0,'Reservoir B1'!E382, 'Reservoir B2'!E384)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E873, 'Reservoir B2'!E758)","v":18.362569022284617},{"$f":"IF($AA$7=0,'Reservoir B1'!C382,'Reservoir B2'!C384)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C873,'Reservoir B2'!C758)-AF$2","v":92.193651383905149},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD386)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD760)","v":" "},null,null,319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"IF($AA$7=0,'Reservoir B1'!E383, 'Reservoir B2'!E385)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E874, 'Reservoir B2'!E759)","v":18.34001604946554},{"$f":"IF($AA$7=0,'Reservoir B1'!C383,'Reservoir B2'!C385)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C874,'Reservoir B2'!C759)-AF$2","v":92.17415772923593},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD387)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD761)","v":" "},null,null,320]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"IF($AA$7=0,'Reservoir B1'!E384, 'Reservoir B2'!E386)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E875, 'Reservoir B2'!E760)","v":18.317455437635012},{"$f":"IF($AA$7=0,'Reservoir B1'!C384,'Reservoir B2'!C386)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C875,'Reservoir B2'!C760)-AF$2","v":92.154668135744771},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD388)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD762)","v":" "},null,null,321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"IF($AA$7=0,'Reservoir B1'!E385, 'Reservoir B2'!E387)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E876, 'Reservoir B2'!E761)","v":18.294887214731475},{"$f":"IF($AA$7=0,'Reservoir B1'!C385,'Reservoir B2'!C387)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C876,'Reservoir B2'!C761)-AF$2","v":92.135182602585587},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD389)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD763)","v":" "},null,null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB332+1/12","v":26.916666666666554},{"$f":"IF($AA$7=0,'Reservoir B1'!E386, 'Reservoir B2'!E388)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E877, 'Reservoir B2'!E762)","v":18.272311408661984},{"$f":"IF($AA$7=0,'Reservoir B1'!C386,'Reservoir B2'!C388)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C877,'Reservoir B2'!C762)-AF$2","v":92.115701128912477},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD390)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD764)","v":" "},null,null,323,{"$f":"SUM(AC322:AC333)/12","v":6.0758715836934245},{"$f":"SUM(AD322:AD333)/12","v":18.396338164091084}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"IF($AA$7=0,'Reservoir B1'!E387, 'Reservoir B2'!E389)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E878, 'Reservoir B2'!E763)","v":18.249728047302945},{"$f":"IF($AA$7=0,'Reservoir B1'!C387,'Reservoir B2'!C389)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C878,'Reservoir B2'!C763)-AF$2","v":92.096223713879724},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD391)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD765)","v":" "},null,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"IF($AA$7=0,'Reservoir B1'!E388, 'Reservoir B2'!E390)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E879, 'Reservoir B2'!E764)","v":18.227137158498167},{"$f":"IF($AA$7=0,'Reservoir B1'!C388,'Reservoir B2'!C390)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C879,'Reservoir B2'!C764)-AF$2","v":92.076750356641767},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD392)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD766)","v":" "},null,null,325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"IF($AA$7=0,'Reservoir B1'!E389, 'Reservoir B2'!E391)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E880, 'Reservoir B2'!E765)","v":18.204538770061241},{"$f":"IF($AA$7=0,'Reservoir B1'!C389,'Reservoir B2'!C391)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C880,'Reservoir B2'!C765)-AF$2","v":92.057281056353233},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD393)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD767)","v":" "},null,null,326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"IF($AA$7=0,'Reservoir B1'!E390, 'Reservoir B2'!E392)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E881, 'Reservoir B2'!E766)","v":18.181932909774062},{"$f":"IF($AA$7=0,'Reservoir B1'!C390,'Reservoir B2'!C392)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C881,'Reservoir B2'!C766)-AF$2","v":92.03781581216893},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD394)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD768)","v":" "},null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"IF($AA$7=0,'Reservoir B1'!E391, 'Reservoir B2'!E393)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E882, 'Reservoir B2'!E767)","v":18.159319605387175},{"$f":"IF($AA$7=0,'Reservoir B1'!C391,'Reservoir B2'!C393)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C882,'Reservoir B2'!C767)-AF$2","v":92.018354623243823},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD395)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD769)","v":" "},null,null,328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"IF($AA$7=0,'Reservoir B1'!E392, 'Reservoir B2'!E394)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E883, 'Reservoir B2'!E768)","v":18.136698884620046},{"$f":"IF($AA$7=0,'Reservoir B1'!C392,'Reservoir B2'!C394)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C883,'Reservoir B2'!C768)-AF$2","v":91.998897488733078},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD396)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD770)","v":" "},null,null,329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"IF($AA$7=0,'Reservoir B1'!E393, 'Reservoir B2'!E395)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E884, 'Reservoir B2'!E769)","v":18.114070775160613},{"$f":"IF($AA$7=0,'Reservoir B1'!C393,'Reservoir B2'!C395)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C884,'Reservoir B2'!C769)-AF$2","v":91.97944440779203},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD397)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD771)","v":" "},null,null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"IF($AA$7=0,'Reservoir B1'!E394, 'Reservoir B2'!E396)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E885, 'Reservoir B2'!E770)","v":18.091435304666035},{"$f":"IF($AA$7=0,'Reservoir B1'!C394,'Reservoir B2'!C396)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C885,'Reservoir B2'!C770)-AF$2","v":91.959995379576171},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD398)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD772)","v":" "},null,null,331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"IF($AA$7=0,'Reservoir B1'!E395, 'Reservoir B2'!E397)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E886, 'Reservoir B2'!E771)","v":18.068792500761965},{"$f":"IF($AA$7=0,'Reservoir B1'!C395,'Reservoir B2'!C397)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C886,'Reservoir B2'!C771)-AF$2","v":91.94055040324119},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD399)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD773)","v":" "},null,null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"IF($AA$7=0,'Reservoir B1'!E396, 'Reservoir B2'!E398)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E887, 'Reservoir B2'!E772)","v":18.046142391043013},{"$f":"IF($AA$7=0,'Reservoir B1'!C396,'Reservoir B2'!C398)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C887,'Reservoir B2'!C772)-AF$2","v":91.921109477942949},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD400)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD774)","v":" "},null,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"IF($AA$7=0,'Reservoir B1'!E397, 'Reservoir B2'!E399)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E888, 'Reservoir B2'!E773)","v":18.023485003072622},{"$f":"IF($AA$7=0,'Reservoir B1'!C397,'Reservoir B2'!C399)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C888,'Reservoir B2'!C773)-AF$2","v":91.901672602837479},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD401)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD775)","v":" "},null,null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"IF($AA$7=0,'Reservoir B1'!E398, 'Reservoir B2'!E400)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E889, 'Reservoir B2'!E774)","v":18.000820364383294},{"$f":"IF($AA$7=0,'Reservoir B1'!C398,'Reservoir B2'!C400)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C889,'Reservoir B2'!C774)-AF$2","v":91.882239777080983},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD402)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD776)","v":" "},null,null,335,{"$f":"SUM(AC334:AC345)/12","v":6.0758715836934245},{"$f":"SUM(AD334:AD345)/12","v":18.125341809560933}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"IF($AA$7=0,'Reservoir B1'!E399, 'Reservoir B2'!E401)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E890, 'Reservoir B2'!E775)","v":17.978148502476131},{"$f":"IF($AA$7=0,'Reservoir B1'!C399,'Reservoir B2'!C401)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C890,'Reservoir B2'!C775)-AF$2","v":91.862810999829861},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD403)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD777)","v":" "},null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"IF($AA$7=0,'Reservoir B1'!E400, 'Reservoir B2'!E402)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E891, 'Reservoir B2'!E776)","v":17.955469444821468},{"$f":"IF($AA$7=0,'Reservoir B1'!C400,'Reservoir B2'!C402)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C891,'Reservoir B2'!C776)-AF$2","v":91.843386270240657},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD404)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD778)","v":" "},null,null,337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"IF($AA$7=0,'Reservoir B1'!E401, 'Reservoir B2'!E403)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E892, 'Reservoir B2'!E777)","v":17.932783218858418},{"$f":"IF($AA$7=0,'Reservoir B1'!C401,'Reservoir B2'!C403)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C892,'Reservoir B2'!C777)-AF$2","v":91.823965587470127},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD405)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD779)","v":" "},null,null,338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"IF($AA$7=0,'Reservoir B1'!E402, 'Reservoir B2'!E404)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E893, 'Reservoir B2'!E778)","v":17.910089851995288},{"$f":"IF($AA$7=0,'Reservoir B1'!C402,'Reservoir B2'!C404)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C893,'Reservoir B2'!C778)-AF$2","v":91.804548950675169},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD406)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD780)","v":" "},null,null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"IF($AA$7=0,'Reservoir B1'!E403, 'Reservoir B2'!E405)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E894, 'Reservoir B2'!E779)","v":17.887389371608904},{"$f":"IF($AA$7=0,'Reservoir B1'!C403,'Reservoir B2'!C405)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C894,'Reservoir B2'!C779)-AF$2","v":91.785136359012881},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD407)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD781)","v":" "},null,null,340]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"IF($AA$7=0,'Reservoir B1'!E404, 'Reservoir B2'!E406)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E895, 'Reservoir B2'!E780)","v":17.864681805045933},{"$f":"IF($AA$7=0,'Reservoir B1'!C404,'Reservoir B2'!C406)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C895,'Reservoir B2'!C780)-AF$2","v":91.765727811640517},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD408)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD782)","v":" "},null,null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"IF($AA$7=0,'Reservoir B1'!E405, 'Reservoir B2'!E407)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E896, 'Reservoir B2'!E781)","v":17.841967179621292},{"$f":"IF($AA$7=0,'Reservoir B1'!C405,'Reservoir B2'!C407)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C896,'Reservoir B2'!C781)-AF$2","v":91.746323307715528},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD409)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD783)","v":" "},null,null,342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"IF($AA$7=0,'Reservoir B1'!E406, 'Reservoir B2'!E408)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E897, 'Reservoir B2'!E782)","v":17.819245522619454},{"$f":"IF($AA$7=0,'Reservoir B1'!C406,'Reservoir B2'!C408)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C897,'Reservoir B2'!C782)-AF$2","v":91.726922846395524},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD410)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD784)","v":" "},null,null,343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"IF($AA$7=0,'Reservoir B1'!E407, 'Reservoir B2'!E409)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E898, 'Reservoir B2'!E783)","v":17.796516861293789},{"$f":"IF($AA$7=0,'Reservoir B1'!C407,'Reservoir B2'!C409)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C898,'Reservoir B2'!C783)-AF$2","v":91.707526426838285},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD411)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD785)","v":" "},null,null,344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"IF($AA$7=0,'Reservoir B1'!E408, 'Reservoir B2'!E410)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E899, 'Reservoir B2'!E784)","v":17.77378122286698},{"$f":"IF($AA$7=0,'Reservoir B1'!C408,'Reservoir B2'!C410)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C899,'Reservoir B2'!C784)-AF$2","v":91.688134048201789},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD412)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD786)","v":" "},null,null,345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"IF($AA$7=0,'Reservoir B1'!E409, 'Reservoir B2'!E411)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E900, 'Reservoir B2'!E785)","v":17.751038634530424},{"$f":"IF($AA$7=0,'Reservoir B1'!C409,'Reservoir B2'!C411)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C900,'Reservoir B2'!C785)-AF$2","v":91.668745709644185},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD413)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD787)","v":" "},null,null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"IF($AA$7=0,'Reservoir B1'!E410, 'Reservoir B2'!E412)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E901, 'Reservoir B2'!E786)","v":17.728289123445421},{"$f":"IF($AA$7=0,'Reservoir B1'!C410,'Reservoir B2'!C412)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C901,'Reservoir B2'!C786)-AF$2","v":91.649361410323777},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD414)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD788)","v":" "},null,null,347,{"$f":"SUM(AC346:AC357)/12","v":6.0758715836934245},{"$f":"SUM(AD346:AD357)/12","v":17.85328339493196}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"IF($AA$7=0,'Reservoir B1'!E411, 'Reservoir B2'!E413)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E902, 'Reservoir B2'!E787)","v":17.705532716741558},{"$f":"IF($AA$7=0,'Reservoir B1'!C411,'Reservoir B2'!C413)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C902,'Reservoir B2'!C787)-AF$2","v":91.629981149399057},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD415)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD789)","v":" "},null,null,348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"IF($AA$7=0,'Reservoir B1'!E412, 'Reservoir B2'!E414)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E903, 'Reservoir B2'!E788)","v":17.682769441518595},{"$f":"IF($AA$7=0,'Reservoir B1'!C412,'Reservoir B2'!C414)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C903,'Reservoir B2'!C788)-AF$2","v":91.610604926028699},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD416)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD790)","v":" "},null,null,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"IF($AA$7=0,'Reservoir B1'!E413, 'Reservoir B2'!E415)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E904, 'Reservoir B2'!E789)","v":17.65999932484479},{"$f":"IF($AA$7=0,'Reservoir B1'!C413,'Reservoir B2'!C415)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C904,'Reservoir B2'!C789)-AF$2","v":91.591232739371549},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD417)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD791)","v":" "},null,null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"IF($AA$7=0,'Reservoir B1'!E414, 'Reservoir B2'!E416)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E905, 'Reservoir B2'!E790)","v":17.637222393758186},{"$f":"IF($AA$7=0,'Reservoir B1'!C414,'Reservoir B2'!C416)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C905,'Reservoir B2'!C790)-AF$2","v":91.571864588586607},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD418)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD792)","v":" "},null,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"IF($AA$7=0,'Reservoir B1'!E415, 'Reservoir B2'!E417)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E906, 'Reservoir B2'!E791)","v":17.614438675265454},{"$f":"IF($AA$7=0,'Reservoir B1'!C415,'Reservoir B2'!C417)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C906,'Reservoir B2'!C791)-AF$2","v":91.552500472833088},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD419)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD793)","v":" "},null,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"IF($AA$7=0,'Reservoir B1'!E416, 'Reservoir B2'!E418)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E907, 'Reservoir B2'!E792)","v":17.591648196343371},{"$f":"IF($AA$7=0,'Reservoir B1'!C416,'Reservoir B2'!C418)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C907,'Reservoir B2'!C792)-AF$2","v":91.533140391270351},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD420)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD794)","v":" "},null,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"IF($AA$7=0,'Reservoir B1'!E417, 'Reservoir B2'!E419)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E908, 'Reservoir B2'!E793)","v":17.56885098393731},{"$f":"IF($AA$7=0,'Reservoir B1'!C417,'Reservoir B2'!C419)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C908,'Reservoir B2'!C793)-AF$2","v":91.513784343057935},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD421)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD795)","v":" "},null,null,354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"IF($AA$7=0,'Reservoir B1'!E418, 'Reservoir B2'!E420)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E909, 'Reservoir B2'!E794)","v":17.546047064962714},{"$f":"IF($AA$7=0,'Reservoir B1'!C418,'Reservoir B2'!C420)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C909,'Reservoir B2'!C794)-AF$2","v":91.494432327355568},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD422)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD796)","v":" "},null,null,355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"IF($AA$7=0,'Reservoir B1'!E419, 'Reservoir B2'!E421)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E910, 'Reservoir B2'!E795)","v":17.523236466303899},{"$f":"IF($AA$7=0,'Reservoir B1'!C419,'Reservoir B2'!C421)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C910,'Reservoir B2'!C795)-AF$2","v":91.475084343323132},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD423)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD797)","v":" "},null,null,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"IF($AA$7=0,'Reservoir B1'!E420, 'Reservoir B2'!E422)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E911, 'Reservoir B2'!E796)","v":17.500419214814649},{"$f":"IF($AA$7=0,'Reservoir B1'!C420,'Reservoir B2'!C422)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C911,'Reservoir B2'!C796)-AF$2","v":91.45574039012071},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD424)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD798)","v":" "},null,null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"IF($AA$7=0,'Reservoir B1'!E421, 'Reservoir B2'!E423)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E912, 'Reservoir B2'!E797)","v":17.477595337318327},{"$f":"IF($AA$7=0,'Reservoir B1'!C421,'Reservoir B2'!C423)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C912,'Reservoir B2'!C797)-AF$2","v":91.436400466908538},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD425)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD799)","v":" "},null,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"IF($AA$7=0,'Reservoir B1'!E422, 'Reservoir B2'!E424)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E913, 'Reservoir B2'!E798)","v":17.454764860607661},{"$f":"IF($AA$7=0,'Reservoir B1'!C422,'Reservoir B2'!C424)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C913,'Reservoir B2'!C798)-AF$2","v":91.417064572847025},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD426)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD800)","v":" "},null,null,359,{"$f":"SUM(AC358:AC369)/12","v":6.0758715836934245},{"$f":"SUM(AD358:AD369)/12","v":17.580210389701378}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"IF($AA$7=0,'Reservoir B1'!E423, 'Reservoir B2'!E425)","v":6.0758715836934236},{"$f":"IF($AA$7=0,'Reservoir B1'!E914, 'Reservoir B2'!E799)","v":17.431927811444766},{"$f":"IF($AA$7=0,'Reservoir B1'!C423,'Reservoir B2'!C425)-AE$2","v":89.105965193184872},{"$f":"IF($AA$7=0,'Reservoir B1'!C914,'Reservoir B2'!C799)-AF$2","v":91.397732707096779},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD427)","v":" "},{"$f":"IF($AA$7=0,\" \",'Reservoir B2'!BD801)","v":" "},null,null,360]

{"sheet":"Flash Output","index":62,"n_rows":367,"n_cols":24,"rows_kept":367,"cut":false,"hidden":true,"merged":[[5,1,6,1],[5,2,6,2],[0,1,0,2],[0,3,0,5],[2,2,2,5],[3,2,3,5],[4,2,4,5]]}
[{"$f":"'Input A1'!A75","v":1},"GETEM - beta",null,"FLASH-STEAM OUTPUT PAGE",null,null,{"$f":"'Input A1'!A328","v":0}]
[{"$f":"'Input A1'!A398","v":1},"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$2","v":0}]
[null,"Case Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"File Name  ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Case Date  ",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time","Sales","Sales","Temp,gf","Temp,gf"]
[null,{"$f":"'Summary A1'!H25","v":"EGS"},{"$f":"'Summary A1'!H26","v":"BINARY"},"Reference","Improved","% Change",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input A1'!A249","v":0},null,"Reference","Improved","Reference","Improved"]
[{"$f":"'Input A1'!A328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Reservoir F1'!E63","v":10.000122189267277},{"$f":"'Reservoir F1'!E554","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C63","v":100},{"$f":"'Reservoir F1'!C554","v":100}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D15)","v":"BINARY"},{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D16)","v":"BINARY"},{"$f":"IF(A2=1,\"BINARY\",(E8-D8)/D8)","v":"BINARY"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T7+1/12","v":8.3333333333333329E-2},{"$f":"'Reservoir F1'!E64","v":9.9905040874828401},{"$f":"'Reservoir F1'!E555","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C64","v":99.958333333333343},{"$f":"'Reservoir F1'!C555","v":99.979166666666657}]
[null,"Exploration ","¢ / kW-hr",{"$f":"'LCOE Flash'!H23","v":1.0390874843795754},{"$f":"'LCOE Flash'!H39","v":{"$error":"#DIV/0!"}},{"$f":"IF(D9=0,\"NA\",(E9-D9)/D9)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,0.16666666666666666,{"$f":"'Reservoir F1'!E65","v":9.9808685010020994},{"$f":"'Reservoir F1'!E556","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C65","v":99.916684027777791},{"$f":"'Reservoir F1'!C556","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation","¢ / kW-hr",{"$f":"'LCOE Flash'!H24","v":3.9219502222768514},{"$f":"'LCOE Flash'!H40","v":{"$error":"#DIV/0!"}},{"$f":"IF(D10=0,\"NA\",(E10-D10)/D10)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"'Reservoir F1'!E66","v":9.9712153059468065},{"$f":"'Reservoir F1'!E557","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C66","v":99.87505207609955},{"$f":"'Reservoir F1'!C557","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F25","v":21.101076340705323},{"$f":"'LCOE Flash'!F41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Exploration",{"$f":"D9","v":1.0390874843795754},null,null,null,null,null,0.33333333333333331,{"$f":"'Reservoir F1'!E67","v":9.9615443778376793},{"$f":"'Reservoir F1'!E558","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C67","v":99.833437471067853},{"$f":"'Reservoir F1'!C558","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"'LCOE Flash'!H26","v":0},{"$f":"'LCOE Flash'!H42","v":{"$error":"#DIV/0!"}},"NA",null,null,null,null,null,null,"Confirmation",{"$f":"D10","v":3.9219502222768514},null,null,null,null,null,0.41666666666666663,{"$f":"'Reservoir F1'!E68","v":9.9518555915914657},{"$f":"'Reservoir F1'!E559","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C68","v":99.791840205454918},{"$f":"'Reservoir F1'!C559","v":{"$error":"#DIV/0!"}}]
[null,"Well Field O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G25","v":3.1218647602809435},{"$f":"'LCOE Flash'!G41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field Capital",{"$f":"D11","v":21.101076340705323},null,null,null,null,null,0.49999999999999994,{"$f":"'Reservoir F1'!E69","v":9.9421488215184475},{"$f":"'Reservoir F1'!E560","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C69","v":99.750260272035987},{"$f":"'Reservoir F1'!C560","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A328","v":0},"Field, Non-well Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F27","v":5.5370501213675816},{"$f":"'LCOE Flash'!F43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field Makeup",{"$f":"D12","v":0},null,null,null,null,null,0.58333333333333326,{"$f":"'Reservoir F1'!E70","v":9.9324239413195308},{"$f":"'Reservoir F1'!E561","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C70","v":99.708697663589305},{"$f":"'Reservoir F1'!C561","v":{"$error":"#DIV/0!"}}]
[null,"Field, Non-well O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G27","v":5.5850782012143263},{"$f":"'LCOE Flash'!G43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,"Well Field O&M",{"$f":"D13+D15","v":8.7069429614952689},null,null,null,null,null,0.66666666666666663,{"$f":"'Reservoir F1'!E71","v":9.9226808240836135},{"$f":"'Reservoir F1'!E562","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C71","v":99.667152372896155},{"$f":"'Reservoir F1'!C562","v":{"$error":"#DIV/0!"}}]
[null,"Plant Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F28","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!F44","v":{"$error":"#DIV/0!"}},{"$error":"#NUM!"},null,null,null,null,null,null,"Plant Capital",{"$f":"D16","v":{"$error":"#NUM!"}},null,null,null,null,null,0.75,{"$f":"'Reservoir F1'!E72","v":9.9129193422846686},{"$f":"'Reservoir F1'!E563","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C72","v":99.625624392740789},{"$f":"'Reservoir F1'!C563","v":{"$error":"#DIV/0!"}}]
[null,"Plant O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G28","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!G44","v":{"$error":"#DIV/0!"}},{"$error":"#NUM!"},null,null,null,null,null,null,"Plant O&M",{"$f":"D17","v":{"$error":"#NUM!"}},null,null,null,null,null,0.83333333333333337,{"$f":"'Reservoir F1'!E73","v":9.9031393677791471},{"$f":"'Reservoir F1'!E564","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C73","v":99.58411371591049},{"$f":"'Reservoir F1'!C564","v":{"$error":"#DIV/0!"}}]
[null,"Royalty","¢ / kW-hr",{"$f":"'LCOE Flash'!I32","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!I48","v":{"$error":"#DIV/0!"}},{"$error":"#NUM!"},null,null,null,null,null,null,"Royalty",{"$f":"D18","v":{"$error":"#NUM!"}},null,null,null,null,null,0.91666666666666674,{"$f":"'Reservoir F1'!E74","v":9.8933407718030644},{"$f":"'Reservoir F1'!E565","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C74","v":99.542620335195537},{"$f":"'Reservoir F1'!C565","v":{"$error":"#DIV/0!"}}]
[null,"Contingency","¢ / kW-hr",{"$f":"'LCOE Flash'!H30","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!H46","v":{"$error":"#DIV/0!"}},{"$error":"#NUM!"},null,null,null,null,null,null,"Contingency",{"$f":"D19","v":{"$error":"#NUM!"}},null,null,null,null,null,1,{"$f":"'Reservoir F1'!E75","v":9.8835234249693116},{"$f":"'Reservoir F1'!E566","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C75","v":99.501144243389206},{"$f":"'Reservoir F1'!C566","v":{"$error":"#DIV/0!"}}]
[null,"Power Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0833333333333333,{"$f":"'Reservoir F1'!E76","v":9.873687197264708},{"$f":"'Reservoir F1'!E567","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C76","v":99.459685433287802},{"$f":"'Reservoir F1'!C567","v":{"$error":"#DIV/0!"}}]
[null,"Design Plant Output","MW",{"$f":"'Summary A1'!H312/1000","v":6.0858494014413109},{"$f":"'Summary A1'!J312/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.1666666666666665,{"$f":"'Reservoir F1'!E77","v":9.8638319580473581},{"$f":"'Reservoir F1'!E568","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C77","v":99.418243897690601},{"$f":"'Reservoir F1'!C568","v":{"$error":"#DIV/0!"}}]
[null,"Power Sales @Design Conditions","MW",{"$f":"'Summary A1'!H313/1000","v":10},{"$f":"'Summary A1'!J313/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999998,{"$f":"'Reservoir F1'!E78","v":9.8539575760436637},{"$f":"'Reservoir F1'!E569","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C78","v":99.376819629399904},{"$f":"'Reservoir F1'!C569","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Flash'!D65*'LCOE Flash'!D139","v":8.5414946254120743},{"$f":"'LCOE Flash'!E65*'LCOE Flash'!E139","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.333333333333333,{"$f":"'Reservoir F1'!E79","v":9.8440639193456256},{"$f":"'Reservoir F1'!E570","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C79","v":99.335412621220996},{"$f":"'Reservoir F1'!C570","v":{"$error":"#DIV/0!"}}]
[null,"Power Plant Capital Cost","$",{"$f":"D25+D26","v":{"$error":"#NUM!"}},{"$f":"E25+E26","v":{"$error":"#DIV/0!"}},{"$error":"#NUM!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4166666666666663,{"$f":"'Reservoir F1'!E80","v":9.8341508554078558},{"$f":"'Reservoir F1'!E571","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C80","v":99.294022865962162},{"$f":"'Reservoir F1'!C571","v":{"$error":"#DIV/0!"}}]
[null,"Plant Cost","$",{"$f":"'Summary A1'!H320","v":{"$error":"#NUM!"}},{"$f":"'Summary A1'!J320","v":{"$error":"#DIV/0!"}},{"$error":"#NUM!"},null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999996,{"$f":"'Reservoir F1'!E81","v":9.8242182510448757},{"$f":"'Reservoir F1'!E572","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C81","v":99.252650356434685},{"$f":"'Reservoir F1'!C572","v":{"$error":"#DIV/0!"}}]
[null,"Transmission Cost","$",{"$f":"'Summary A1'!H286","v":0},{"$f":"'Summary A1'!J286","v":0},"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5833333333333328,{"$f":"'Reservoir F1'!E82","v":9.8142659724280534},{"$f":"'Reservoir F1'!E573","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C82","v":99.211295085452846},{"$f":"'Reservoir F1'!C573","v":{"$error":"#DIV/0!"}}]
[null,"Exploration ","$",{"$f":"SUM(D30:D32)*D33","v":{"$error":"#REF!"}},{"$f":"SUM(E30:E32)*E33","v":{"$error":"#REF!"}},{"$f":"IF(D27=0,\"NA\",(E27-D27)/D27)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666661,{"$f":"'Reservoir F1'!E83","v":9.8042938850829344},{"$f":"'Reservoir F1'!E574","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C83","v":99.169957045833911},{"$f":"'Reservoir F1'!C574","v":{"$error":"#DIV/0!"}}]
[null,"Power Potential Found","MW",{"$f":"'Summary A1'!H61","v":300},{"$f":"'Summary A1'!J61","v":300},{"$f":"IF(D28=0,\"NA\",(E28-D28)/D28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1.7499999999999993,{"$f":"'Reservoir F1'!E84","v":9.7943018538861502},{"$f":"'Reservoir F1'!E575","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C84","v":99.128636230398158},{"$f":"'Reservoir F1'!C575","v":{"$error":"#DIV/0!"}}]
[null,"# Exploration Wells ",null,{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D29=0,\"NA\",(E29-D29)/D29)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,1.8333333333333326,{"$f":"'Reservoir F1'!E85","v":9.7842897430626792},{"$f":"'Reservoir F1'!E576","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C85","v":99.087332631968835},{"$f":"'Reservoir F1'!C576","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Well Costs","$",{"$f":"'Summary A1'!H76","v":3000000},{"$f":"'Summary A1'!J76","v":1500000},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9166666666666659,{"$f":"'Reservoir F1'!E86","v":9.7742574161828131},{"$f":"'Reservoir F1'!E577","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C86","v":99.046046243372189},{"$f":"'Reservoir F1'!C577","v":{"$error":"#DIV/0!"}}]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'Summary A1'!H77","v":750000},{"$f":"'Summary A1'!J77","v":300000},{"$f":"IF(D31=0,\"NA\",(E31-D31)/D31)","v":-0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999991,{"$f":"'Reservoir F1'!E87","v":9.7642047361592965},{"$f":"'Reservoir F1'!E578","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C87","v":99.004777057437451},{"$f":"'Reservoir F1'!C578","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Summary A1'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(D32=0,\"NA\",(E32-D32)/D32)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,2.0833333333333326,{"$f":"'Reservoir F1'!E88","v":9.7541315652443359},{"$f":"'Reservoir F1'!E579","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C88","v":98.963525066996851},{"$f":"'Reservoir F1'!C579","v":{"$error":"#DIV/0!"}}]
[null,"Exploration Costs for Unsuccessful Projects","$",{"$f":"'Summary A1'!H81","v":1},{"$f":"'Summary A1'!J81","v":1},{"$f":"IF(D33=0,\"NA\",(E33-D33)/D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.1666666666666661,{"$f":"'Reservoir F1'!E89","v":9.7440377650267322},{"$f":"'Reservoir F1'!E580","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C89","v":98.922290264885604},{"$f":"'Reservoir F1'!C580","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation","$",{"$f":"D37+D38+D39","v":25063084.624952629},{"$f":"E37+E38+E39","v":6016822.566654034},{"$f":"IF(D34=0,\"NA\",(E34-D34)/D34)","v":-0.75993287910524276},null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999996,{"$f":"'Reservoir F1'!E90","v":9.7339231964288579},{"$f":"'Reservoir F1'!E581","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C90","v":98.881072643941906},{"$f":"'Reservoir F1'!C581","v":{"$error":"#DIV/0!"}}]
[null,"# Confirmation Wells Drilled",null,{"$f":"'Summary A1'!H93","v":3.75},{"$f":"'Summary A1'!J93","v":2},{"$f":"IF(D35=0,\"NA\",(E35-D35)/D35)","v":-0.46666666666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,2.333333333333333,{"$f":"'Reservoir F1'!E91","v":9.7237877197036688},{"$f":"'Reservoir F1'!E582","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C91","v":98.83987219700694},{"$f":"'Reservoir F1'!C582","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation Drilling Success Rate",null,{"$f":"'Summary A1'!H91","v":1},{"$f":"'Summary A1'!J91","v":1},{"$f":"IF(D36=0,\"NA\",(E36-D36)/D36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2.4166666666666665,{"$f":"'Reservoir F1'!E92","v":9.7136311944317484},{"$f":"'Reservoir F1'!E583","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C92","v":98.79868891692486},{"$f":"'Reservoir F1'!C583","v":{"$error":"#DIV/0!"}}]
[null,"Confirmation Well Costs","$",{"$f":"'Summary A1'!H100","v":20298175.833288219},{"$f":"'Summary A1'!J100","v":5412846.8888768582},{"$f":"IF(D37=0,\"NA\",(E37-D37)/D37)","v":-0.73333333333333328},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,{"$f":"'Reservoir F1'!E93","v":9.7034534795184015},{"$f":"'Reservoir F1'!E584","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C93","v":98.757522796542816},{"$f":"'Reservoir F1'!C584","v":{"$error":"#DIV/0!"}}]
[null,"Stimulation Cost of Confirmation Wells","$",{"$f":"'Summary A1'!H101","v":3750000},{"$f":"'Summary A1'!J101","v":333333.33333333331},{"$f":"IF(D38=0,\"NA\",(E38-D38)/D38)","v":-0.91111111111111109},null,null,null,null,null,null,null,null,null,null,null,null,null,2.5833333333333335,{"$f":"'Reservoir F1'!E94","v":9.6932544331904609},{"$f":"'Reservoir F1'!E585","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C94","v":98.716373828710928},{"$f":"'Reservoir F1'!C585","v":{"$error":"#DIV/0!"}}]
[null,"Non-Well Drilling Confirmation Costs","$",{"$f":"'Summary A1'!H102","v":1014908.791664411},{"$f":"'Summary A1'!J102","v":270642.34444384294},{"$f":"IF(D39=0,\"NA\",(E39-D39)/D39)","v":-0.73333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,2.666666666666667,{"$f":"'Reservoir F1'!E95","v":9.6830339129934213},{"$f":"'Reservoir F1'!E586","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C95","v":98.675242006282303},{"$f":"'Reservoir F1'!C586","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Development","$K",{"$f":"D44+D46+D47+D48+D49+D50","v":149776296.19297129},{"$f":"E44+E46+E47+E48+E49+E50","v":91126269.749249384},-0.39158416875362845,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7500000000000004,{"$f":"'Reservoir F1'!E96","v":9.6727917757883439},{"$f":"'Reservoir F1'!E587","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C96","v":98.634127322113031},{"$f":"'Reservoir F1'!C587","v":{"$error":"#DIV/0!"}}]
[null,"# of Exploration & Confirmation Wells Used for Production",null,{"$f":"'Summary A1'!H113","v":3},{"$f":"'Summary A1'!J113","v":2},-0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8333333333333339,{"$f":"'Reservoir F1'!E97","v":9.6625278777488877},{"$f":"'Reservoir F1'!E588","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C97","v":98.593029769062156},{"$f":"'Reservoir F1'!C588","v":{"$error":"#DIV/0!"}}]
[null,"Total Wells Needed for Production",null,{"$f":"'Summary A1'!H112","v":21.46495834080114},{"$f":"'Summary A1'!J112","v":22.728607786891533},5.8870342351814257E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9166666666666674,{"$f":"'Reservoir F1'!E98","v":9.6522420743581385},{"$f":"'Reservoir F1'!E589","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C98","v":98.551949339991722},{"$f":"'Reservoir F1'!C589","v":{"$error":"#DIV/0!"}}]
[null,"# Production Wells Drilled (Including Dry and Spare Wells)",null,{"$f":"'Summary A1'!H115","v":18.46495834080114},{"$f":"'Summary A1'!J115","v":20.728607786891533},0.12259163569779172,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000009,{"$f":"'Reservoir F1'!E99","v":9.6419342204056377},{"$f":"'Reservoir F1'!E590","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C99","v":98.51088602776673},{"$f":"'Reservoir F1'!C590","v":{"$error":"#DIV/0!"}}]
[null,"Production Well Costs","$",{"$f":"'Summary A1'!H129","v":83289993.590205193},{"$f":"'Summary A1'!J129","v":46750325.070843518},-0.43870418215110413,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0833333333333344,{"$f":"'Reservoir F1'!E100","v":9.6316041699842891},{"$f":"'Reservoir F1'!E591","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C100","v":98.469839825255164},{"$f":"'Reservoir F1'!C591","v":{"$error":"#DIV/0!"}}]
[null,"# Injection Wells Drilled",null,{"$f":"'Summary A1'!H114","v":10.73247917040057},{"$f":"'Summary A1'!J114","v":11.364303893445767},5.8870342351814257E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1666666666666679,{"$f":"'Reservoir F1'!E101","v":9.6212517764872594},{"$f":"'Reservoir F1'!E592","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C101","v":98.428810725327978},{"$f":"'Reservoir F1'!C592","v":{"$error":"#DIV/0!"}}]
[null,"Injection Well Costs","$",{"$f":"'Summary A1'!H130","v":48411055.406198673},{"$f":"'Summary A1'!J130","v":25630515.405787118},-0.4705648288240929,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2500000000000013,{"$f":"'Reservoir F1'!E102","v":9.6108768926049208},{"$f":"'Reservoir F1'!E593","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C102","v":98.387798720859095},{"$f":"'Reservoir F1'!C593","v":{"$error":"#DIV/0!"}}]
[null,"Surface Equipment Cost","$",{"$f":"'Summary A1'!H123","v":6439487.502240343},{"$f":"'Summary A1'!J123","v":6818582.3360674605},5.8870342351814132E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3333333333333348,{"$f":"'Reservoir F1'!E103","v":9.6004793703216293},{"$f":"'Reservoir F1'!E594","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C103","v":98.346803804725411},{"$f":"'Reservoir F1'!C594","v":{"$error":"#DIV/0!"}}]
[null,"Production Pump Cost","$",{"$f":"'Summary A1'!H124","v":3164629.444558545},{"$f":"'Summary A1'!J124","v":5526445.4695233693},0.7463167698909815,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4166666666666683,{"$f":"'Reservoir F1'!E104","v":9.5900590609127594},{"$f":"'Reservoir F1'!E595","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C104","v":98.305825969806776},{"$f":"'Reservoir F1'!C595","v":{"$error":"#DIV/0!"}}]
[null,"Injection Pump Costs","$",{"$f":"'Summary A1'!H125","v":1291306.6215318225},{"$f":"'Summary A1'!J125","v":2013436.2408731913},0.55922397306747873,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000018,{"$f":"'Reservoir F1'!E105","v":9.5796158149414428},{"$f":"'Reservoir F1'!E596","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C105","v":98.264865208986024},{"$f":"'Reservoir F1'!C596","v":{"$error":"#DIV/0!"}}]
[null,"Other Non-Well Cost","$",{"$f":"'Summary A1'!H127","v":7179823.6282367278},{"$f":"'Summary A1'!J127","v":4386965.2261547325},-0.38898704852557575,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5833333333333353,{"$f":"'Reservoir F1'!E106","v":9.5691494822554741},{"$f":"'Reservoir F1'!E597","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C106","v":98.223921515148945},{"$f":"'Reservoir F1'!C597","v":{"$error":"#DIV/0!"}}]
[null,"Well Stimulation","$",{"$f":"D52*D53+D54","v":25547757.822301496},{"$f":"E52*E53+E54","v":5616259.5440590279},-0.78016624460263184,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666666666666687,{"$f":"'Reservoir F1'!E107","v":9.5586599119842148},{"$f":"'Reservoir F1'!E598","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C107","v":98.1829948811843},{"$f":"'Reservoir F1'!C598","v":{"$error":"#DIV/0!"}}]
[null,"# Wells Stimulated",null,{"$f":"'Summary A1'!H153","v":9.7324791704005698},{"$f":"'Summary A1'!J153","v":10.697637226779101},9.9168776986841151E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7500000000000022,{"$f":"'Reservoir F1'!E108","v":9.5481469525352658},{"$f":"'Reservoir F1'!E599","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C108","v":98.142085299983805},{"$f":"'Reservoir F1'!C599","v":{"$error":"#DIV/0!"}}]
[null,"Stimulation Cost ","$/well",{"$f":"'Summary A1'!H154","v":2500000},{"$f":"'Summary A1'!J154","v":500000},-0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8333333333333357,{"$f":"'Reservoir F1'!E109","v":9.5376104515914335},{"$f":"'Reservoir F1'!E600","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C109","v":98.101192764442146},{"$f":"'Reservoir F1'!C600","v":{"$error":"#DIV/0!"}}]
[{"$f":"'Input A1'!A249","v":0},"Other Stimulation Costs",null,{"$f":"'Summary A1'!H157","v":1216559.8963000714},{"$f":"'Summary A1'!J157","v":267440.93066947756},{"$f":"IF(D54=0,\"NA\",(E54-D54)/D54)","v":-0.78016624460263173},null,null,null,null,null,null,null,null,null,null,null,null,null,3.9166666666666692,{"$f":"'Reservoir F1'!E110","v":9.5270502561075112},{"$f":"'Reservoir F1'!E601","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C110","v":98.060317267456966},{"$f":"'Reservoir F1'!C601","v":{"$error":"#DIV/0!"}}]
[null,"Field Cost (with Exploration, Confirmation & Stimulation)","$",{"$f":"D27+D34+D40+D51","v":{"$error":"#REF!"}},{"$f":"E27+E34+E40+E51","v":{"$error":"#REF!"}},{"$f":"IF(D55=0,\"NA\",(E55-D55)/D55)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000027,{"$f":"'Reservoir F1'!E111","v":9.5164662123069697},{"$f":"'Reservoir F1'!E602","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C111","v":98.019458801928863},{"$f":"'Reservoir F1'!C602","v":{"$error":"#DIV/0!"}}]
[null,"Misc (Contingency)","$",{"$f":"'LCOE Flash'!Q36*1000000","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!U35*1000000","v":1495000},{"$f":"IF(D56=0,\"NA\",(E56-D56)/D56)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.0833333333333357,{"$f":"'Reservoir F1'!E112","v":9.5058581656789087},{"$f":"'Reservoir F1'!E603","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C112","v":97.97861736076139},{"$f":"'Reservoir F1'!C603","v":{"$error":"#DIV/0!"}}]
[null,"Total Project Cost","$",{"$f":"D24+D55+D56","v":{"$error":"#NUM!"}},{"$f":"E24+E55+E56","v":{"$error":"#DIV/0!"}},{"$f":"IF(D57=0,\"NA\",(E57-D57)/D57)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T56+1/12","v":4.1666666666666687},{"$f":"'Reservoir F1'!E113","v":9.4952259609746452},{"$f":"'Reservoir F1'!E604","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C113","v":97.937792936861072},{"$f":"'Reservoir F1'!C604","v":{"$error":"#DIV/0!"}}]
[null,"O&M Costs",{"$f":"IF(G1=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,4.2500000000000018,{"$f":"'Reservoir F1'!E114","v":9.484569442204652},{"$f":"'Reservoir F1'!E605","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C114","v":97.896985523137388},{"$f":"'Reservoir F1'!C605","v":{"$error":"#DIV/0!"}}]
[null,"Facility Operations Staff","count",{"$f":"'O&M Cost F1'!E26","v":4.8152938707117023},{"$f":"'O&M Cost F1'!N26","v":{"$error":"#DIV/0!"}},{"$f":"IF(D59=0,0,(E59-D59)/D59)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.3333333333333348,{"$f":"'Reservoir F1'!E115","v":9.4738884526351779},{"$f":"'Reservoir F1'!E606","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C115","v":97.856195112502746},{"$f":"'Reservoir F1'!C606","v":{"$error":"#DIV/0!"}}]
[null,"Plant Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H29/1000)","v":379.46953496440267},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q29/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G1=1,0,(E60-D60)/D60)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.4166666666666679,{"$f":"'Reservoir F1'!E116","v":9.4631828347849716},{"$f":"'Reservoir F1'!E607","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C116","v":97.815421697872537},{"$f":"'Reservoir F1'!C607","v":{"$error":"#DIV/0!"}}]
[null,"Plant Non-Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H36/1000)","v":{"$error":"#NUM!"}},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G1=1,0,(E61-D61)/D61)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5000000000000009,{"$f":"'Reservoir F1'!E117","v":9.45245243042217},{"$f":"'Reservoir F1'!E608","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C117","v":97.774665272165095},{"$f":"'Reservoir F1'!C608","v":{"$error":"#DIV/0!"}}]
[null,"Total Plant O&M","$K",{"$f":"'LCOE Flash'!P54","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!Q54","v":{"$error":"#DIV/0!"}},{"$f":"IF(D62=0,0,(E62-D62)/D62)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.5833333333333339,{"$f":"'Reservoir F1'!E118","v":9.4416970805607647},{"$f":"'Reservoir F1'!E609","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C118","v":97.733925828301693},{"$f":"'Reservoir F1'!C609","v":{"$error":"#DIV/0!"}}]
[null,"Well Field Labor Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H28/1000)","v":59.694139919428622},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q28/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G$1=1,0,(E63-D63)/D63)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4.666666666666667,{"$f":"'Reservoir F1'!E119","v":9.4309166254575416},{"$f":"'Reservoir F1'!E610","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C119","v":97.693203359206578},{"$f":"'Reservoir F1'!C610","v":{"$error":"#DIV/0!"}}]
[null,"Well Maintenance Cost","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H49/1000)","v":2219.0938449455166},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q49/1000)","v":777.93687365507469},{"$f":"IF(D64=0,0,(E64-D64)/D64)","v":-0.64943489189202153},null,null,null,null,null,null,null,null,null,null,null,null,null,4.75,{"$f":"'Reservoir F1'!E120","v":9.4201109046085492},{"$f":"'Reservoir F1'!E611","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C120","v":97.652497857806907},{"$f":"'Reservoir F1'!C611","v":{"$error":"#DIV/0!"}}]
[null,"Surface Equipment Maintenance Cost ","$K",{"$f":"IF(A7=1,0,('O&M Cost F1'!H51+'O&M Cost F1'!H53)/1000)","v":663.12563361465595},{"$f":"IF(A7=1,0,('O&M Cost F1'!Q51+'O&M Cost F1'!Q53)/1000)","v":191.68576680487746},{"$f":"IF(G$1=1,\"NA\",(E65-D65)/D65)","v":-0.7109359718760826},null,null,null,null,null,null,null,null,null,null,null,null,null,4.833333333333333,{"$f":"'Reservoir F1'!E121","v":9.4092797567459403},{"$f":"'Reservoir F1'!E612","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C121","v":97.611809317032822},{"$f":"'Reservoir F1'!C612","v":{"$error":"#DIV/0!"}}]
[null,"Makeup Water","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H65/1000)","v":2166.0920392994049},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q65/1000)","v":1146.8053096092501},{"$f":"IF(D66=0,0,(E66-D66)/D66)","v":-0.4705648288240929},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9166666666666661,{"$f":"'Reservoir F1'!E122","v":9.3984230198345529},{"$f":"'Reservoir F1'!E613","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C122","v":97.571137729817394},{"$f":"'Reservoir F1'!C613","v":{"$error":"#DIV/0!"}}]
[null,"Pump Maintenance - Repair/Replacement","$K",{"$f":"IF(A7=1,0,'O&M Cost F1'!H81/1000)","v":1081.0912499317089},{"$f":"IF(A7=1,0,'O&M Cost F1'!Q81/1000)","v":976.95297801092102},{"$f":"IF(G$1=1,0,(E67-D67)/D67)","v":-9.6326995457012718E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,4.9999999999999991,{"$f":"'Reservoir F1'!E123","v":9.3875405310685522},{"$f":"'Reservoir F1'!E614","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C123","v":97.530483089096649},{"$f":"'Reservoir F1'!C614","v":{"$error":"#DIV/0!"}}]
[null,"Total Field O&M","$K",{"$f":"'LCOE Flash'!P52+'LCOE Flash'!P53","v":6189.0969077107147},{"$f":"'LCOE Flash'!Q52+'LCOE Flash'!Q53","v":{"$error":"#DIV/0!"}},{"$f":"IF(D68=0,0,(E68-D68)/D68)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.0833333333333321,{"$f":"'Reservoir F1'!E124","v":9.376632126868083},{"$f":"'Reservoir F1'!E615","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C124","v":97.489845387809524},{"$f":"'Reservoir F1'!C615","v":{"$error":"#DIV/0!"}}]
[null,"Total Annual O&M Costs","$K",{"$f":"'LCOE Flash'!P56","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!Q56","v":{"$error":"#DIV/0!"}},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.1666666666666652,{"$f":"'Reservoir F1'!E125","v":9.3656976428759506},{"$f":"'Reservoir F1'!E616","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C125","v":97.449224618897944},{"$f":"'Reservoir F1'!C616","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Flash'!I32/100*'LCOE Flash'!P58)/1000","v":{"$error":"#NUM!"}},{"$f":"'LCOE Flash'!I48/100*'LCOE Flash'!Q58/1000","v":{"$error":"#DIV/0!"}},{"$f":"IF(D70=0,0,(E70-D70)/D70)","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,5.2499999999999982,{"$f":"'Reservoir F1'!E126","v":9.3547369139541061},{"$f":"'Reservoir F1'!E617","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C126","v":97.408620775306744},{"$f":"'Reservoir F1'!C617","v":{"$error":"#DIV/0!"}}]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Flash'!Q74","v":0},{"$f":"'LCOE Flash'!R74","v":0},{"$f":"IF(D71=0,0,(E71-D71)/D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.3333333333333313,{"$f":"'Reservoir F1'!E127","v":9.3437497741803792},{"$f":"'Reservoir F1'!E618","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C127","v":97.368033849983703},{"$f":"'Reservoir F1'!C618","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4166666666666643,{"$f":"'Reservoir F1'!E128","v":9.3327360568449205},{"$f":"'Reservoir F1'!E619","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C128","v":97.327463835879541},{"$f":"'Reservoir F1'!C619","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4999999999999973,{"$f":"'Reservoir F1'!E129","v":9.321695594446922},{"$f":"'Reservoir F1'!E620","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C129","v":97.286910725947934},{"$f":"'Reservoir F1'!C620","v":{"$error":"#DIV/0!"}}]
[null,"EGS Scenario Definition",{"$f":"IF(C71=0, \"NA -Hydrothermal Scenario Being Evaluated\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73+1/12","v":5.5833333333333304},{"$f":"'Reservoir F1'!E130","v":9.3106282186910754},{"$f":"'Reservoir F1'!E621","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C130","v":97.246374513145454},{"$f":"'Reservoir F1'!C621","v":{"$error":"#DIV/0!"}}]
[null,"Resource Temperature (Native Rock)","C",{"$f":"'Resource A1'!D31","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6666666666666634,{"$f":"'Reservoir F1'!E131","v":9.2995337604841968},{"$f":"'Reservoir F1'!E622","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C131","v":97.205855190431649},{"$f":"'Reservoir F1'!C622","v":{"$error":"#DIV/0!"}}]
[null,"Resource Depth","km",{"$f":"'Resource A1'!D33/1000","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7499999999999964,{"$f":"'Reservoir F1'!E132","v":9.2884120499316492},{"$f":"'Reservoir F1'!E623","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C132","v":97.165352750768974},{"$f":"'Reservoir F1'!C623","v":{"$error":"#DIV/0!"}}]
[null,"Plant Design Temperature","C",{"$f":"'Summary A1'!H277","v":98.624108971691584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8333333333333295,{"$f":"'Reservoir F1'!E133","v":9.2772629163339637},{"$f":"'Reservoir F1'!E624","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C133","v":97.124867187122831},{"$f":"'Reservoir F1'!C624","v":{"$error":"#DIV/0!"}}]
[null,"Calculations Based on Subsurface Model?",null,{"$f":"IF('Input A1'!A267=0,\"No\",\"Yes\")","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9166666666666625,{"$f":"'Reservoir F1'!E134","v":9.2660861881833316},{"$f":"'Reservoir F1'!E625","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C134","v":97.084398492461531},{"$f":"'Reservoir F1'!C625","v":{"$error":"#DIV/0!"}}]
[null,"Pump Depth Used","m",{"$f":"'Summary A1'!H207","v":78.405154047144151},{"$f":"'Summary A1'!J207","v":114.74161509958049},{"$f":"IF(D79=0,\"NA\",(E79-D79)/D79)","v":0.46344480148062234},null,null,null,null,null,null,null,null,null,null,null,null,null,5.9999999999999956,{"$f":"'Reservoir F1'!E135","v":9.2548816931600744},{"$f":"'Reservoir F1'!E626","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C135","v":97.043946659756344},{"$f":"'Reservoir F1'!C626","v":{"$error":"#DIV/0!"}}]
[null,"Thermal Drawdown Based on",null,{"$f":"'Summary A1'!H180","v":"Annual Decline Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0833333333333286,{"$f":"'Reservoir F1'!E136","v":9.2436492581291443},{"$f":"'Reservoir F1'!E627","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C136","v":97.00351168198145},{"$f":"'Reservoir F1'!C627","v":{"$error":"#DIV/0!"}}]
[null,"Annual Decline Rate",null,{"$f":"'Summary A1'!H181","v":5.0000000000000001E-3},{"$f":"'Summary A1'!J181","v":2.5000000000000001E-3},{"$f":"IF(D81=0,\"NA\",(E81-D81)/D81)","v":-0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,6.1666666666666616,{"$f":"'Reservoir F1'!E137","v":9.2323887091365435},{"$f":"'Reservoir F1'!E628","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C137","v":96.963093552113961},{"$f":"'Reservoir F1'!C628","v":{"$error":"#DIV/0!"}}]
[null,"Maximum Temperature Decline","ΔC",{"$f":"'Summary A1'!H179","v":8.8000000000000007},{"$f":"'Summary A1'!J179","v":8.8000000000000007},{"$f":"E82-D82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.2499999999999947,{"$f":"'Reservoir F1'!E138","v":9.2210998714059098},{"$f":"'Reservoir F1'!E629","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C138","v":96.922692263133911},{"$f":"'Reservoir F1'!C629","v":{"$error":"#DIV/0!"}}]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"'Summary A1'!H190","v":"NA"},{"$f":"'Summary A1'!J190","v":"NA"},{"$f":"IF(D83=\"NA\",\"NA\",E83-D83)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,6.3333333333333277,{"$f":"'Reservoir F1'!E139","v":9.2097825693348394},{"$f":"'Reservoir F1'!E630","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C139","v":96.882307808024279},{"$f":"'Reservoir F1'!C630","v":{"$error":"#DIV/0!"}}]
[null,"# of Reservoirs Replaced",null,{"$f":"'Summary A1'!H191","v":1},{"$f":"'Summary A1'!J191","v":1},{"$f":"E84-D84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4166666666666607,{"$f":"'Reservoir F1'!E140","v":9.1984366264913202},{"$f":"'Reservoir F1'!E631","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C140","v":96.841940179770944},{"$f":"'Reservoir F1'!C631","v":{"$error":"#DIV/0!"}}]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"'Reservoir F1'!C423","v":90.481856221493288},{"$f":"'Reservoir F1'!C914","v":{"$error":"#DIV/0!"}},{"$f":"E85-D85","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,6.4999999999999938,{"$f":"'Reservoir F1'!E141","v":9.1870618656102589},{"$f":"'Reservoir F1'!E632","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C141","v":96.801589371362709},{"$f":"'Reservoir F1'!C632","v":{"$error":"#DIV/0!"}}]
[null,"Plant Output at 30 yr","MW",{"$f":"'Reservoir F1'!E423","v":6.80719187137937},{"$f":"'Reservoir F1'!E914","v":{"$error":"#DIV/0!"}},{"$f":"(E86-D86)/D86","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,6.5833333333333268,{"$f":"'Reservoir F1'!E142","v":9.1756581085897189},{"$f":"'Reservoir F1'!E633","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C142","v":96.761255375791308},{"$f":"'Reservoir F1'!C633","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6666666666666599,{"$f":"'Reservoir F1'!E143","v":9.1642251764875056},{"$f":"'Reservoir F1'!E634","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C143","v":96.720938186051399},{"$f":"'Reservoir F1'!C634","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7499999999999929,{"$f":"'Reservoir F1'!E144","v":9.1527628895174242},{"$f":"'Reservoir F1'!E635","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C144","v":96.680637795140555},{"$f":"'Reservoir F1'!C635","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8333333333333259,{"$f":"'Reservoir F1'!E145","v":9.1412710670456327},{"$f":"'Reservoir F1'!E636","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C145","v":96.640354196059249},{"$f":"'Reservoir F1'!C636","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.916666666666659,{"$f":"'Reservoir F1'!E146","v":9.1297495275870126},{"$f":"'Reservoir F1'!E637","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C146","v":96.600087381810894},{"$f":"'Reservoir F1'!C637","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.999999999999992,{"$f":"'Reservoir F1'!E147","v":9.1181980888015914},{"$f":"'Reservoir F1'!E638","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C147","v":96.559837345401817},{"$f":"'Reservoir F1'!C638","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.083333333333325,{"$f":"'Reservoir F1'!E148","v":9.1066165674907502},{"$f":"'Reservoir F1'!E639","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C148","v":96.519604079841244},{"$f":"'Reservoir F1'!C639","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1666666666666581,{"$f":"'Reservoir F1'!E149","v":9.0950047795936211},{"$f":"'Reservoir F1'!E640","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C149","v":96.479387578141313},{"$f":"'Reservoir F1'!C640","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2499999999999911,{"$f":"'Reservoir F1'!E150","v":9.0833625401833498},{"$f":"'Reservoir F1'!E641","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C150","v":96.439187833317092},{"$f":"'Reservoir F1'!C641","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3333333333333242,{"$f":"'Reservoir F1'!E151","v":9.0716896634633475},{"$f":"'Reservoir F1'!E642","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C151","v":96.399004838386546},{"$f":"'Reservoir F1'!C642","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4166666666666572,{"$f":"'Reservoir F1'!E152","v":9.0599859627636228},{"$f":"'Reservoir F1'!E643","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C152","v":96.358838586370553},{"$f":"'Reservoir F1'!C643","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999902,{"$f":"'Reservoir F1'!E153","v":9.0482512505370298},{"$f":"'Reservoir F1'!E644","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C153","v":96.318689070292905},{"$f":"'Reservoir F1'!C644","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5833333333333233,{"$f":"'Reservoir F1'!E154","v":9.0364853383554706},{"$f":"'Reservoir F1'!E645","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C154","v":96.278556283180293},{"$f":"'Reservoir F1'!C645","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6666666666666563,{"$f":"'Reservoir F1'!E155","v":9.0246880369061699},{"$f":"'Reservoir F1'!E646","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C155","v":96.238440218062308},{"$f":"'Reservoir F1'!C646","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7499999999999893,{"$f":"'Reservoir F1'!E156","v":9.0128591559878863},{"$f":"'Reservoir F1'!E647","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C156","v":96.198340867971453},{"$f":"'Reservoir F1'!C647","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8333333333333224,{"$f":"'Reservoir F1'!E157","v":9.0009985045070895},{"$f":"'Reservoir F1'!E648","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C157","v":96.158258225943129},{"$f":"'Reservoir F1'!C648","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9166666666666554,{"$f":"'Reservoir F1'!E158","v":8.9891058904741783},{"$f":"'Reservoir F1'!E649","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C158","v":96.118192285015652},{"$f":"'Reservoir F1'!C649","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9999999999999885,{"$f":"'Reservoir F1'!E159","v":8.9771811209996244},{"$f":"'Reservoir F1'!E650","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C159","v":96.078143038230237},{"$f":"'Reservoir F1'!C650","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0833333333333215,{"$f":"'Reservoir F1'!E160","v":8.9652240022902276},{"$f":"'Reservoir F1'!E651","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C160","v":96.038110478630983},{"$f":"'Reservoir F1'!C651","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1666666666666554,{"$f":"'Reservoir F1'!E161","v":8.9532343396450642},{"$f":"'Reservoir F1'!E652","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C161","v":95.998094599264888},{"$f":"'Reservoir F1'!C652","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2499999999999893,{"$f":"'Reservoir F1'!E162","v":8.9412119374519179},{"$f":"'Reservoir F1'!E653","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C162","v":95.958095393181864},{"$f":"'Reservoir F1'!C653","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3333333333333233,{"$f":"'Reservoir F1'!E163","v":8.9291565991830737},{"$f":"'Reservoir F1'!E654","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C163","v":95.918112853434707},{"$f":"'Reservoir F1'!C654","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4166666666666572,{"$f":"'Reservoir F1'!E164","v":8.9170681273916923},{"$f":"'Reservoir F1'!E655","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C164","v":95.878146973079112},{"$f":"'Reservoir F1'!C655","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4999999999999911,{"$f":"'Reservoir F1'!E165","v":8.9049463237077688},{"$f":"'Reservoir F1'!E656","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C165","v":95.838197745173673},{"$f":"'Reservoir F1'!C656","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.583333333333325,{"$f":"'Reservoir F1'!E166","v":8.8927909888342302},{"$f":"'Reservoir F1'!E657","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C166","v":95.798265162779856},{"$f":"'Reservoir F1'!C657","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.666666666666659,{"$f":"'Reservoir F1'!E167","v":8.8806019225430255},{"$f":"'Reservoir F1'!E658","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C167","v":95.758349218962039},{"$f":"'Reservoir F1'!C658","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7499999999999929,{"$f":"'Reservoir F1'!E168","v":8.8683789236711341},{"$f":"'Reservoir F1'!E659","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C168","v":95.71844990678747},{"$f":"'Reservoir F1'!C659","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8333333333333268,{"$f":"'Reservoir F1'!E169","v":8.8561217901166511},{"$f":"'Reservoir F1'!E660","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C169","v":95.678567219326311},{"$f":"'Reservoir F1'!C660","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9166666666666607,{"$f":"'Reservoir F1'!E170","v":8.843830318834776},{"$f":"'Reservoir F1'!E661","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C170","v":95.638701149651595},{"$f":"'Reservoir F1'!C661","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999947,{"$f":"'Reservoir F1'!E171","v":8.8315043058338354},{"$f":"'Reservoir F1'!E662","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C171","v":95.59885169083924},{"$f":"'Reservoir F1'!C662","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0833333333333286,{"$f":"'Reservoir F1'!E172","v":8.8191435461713148},{"$f":"'Reservoir F1'!E663","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C172","v":95.559018835968061},{"$f":"'Reservoir F1'!C663","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1666666666666625,{"$f":"'Reservoir F1'!E173","v":8.8067478339497445},{"$f":"'Reservoir F1'!E664","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C173","v":95.519202578119746},{"$f":"'Reservoir F1'!C664","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999964,{"$f":"'Reservoir F1'!E174","v":8.7943169623127275},{"$f":"'Reservoir F1'!E665","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C174","v":95.479402910378866},{"$f":"'Reservoir F1'!C665","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3333333333333304,{"$f":"'Reservoir F1'!E175","v":8.7818507234408898},{"$f":"'Reservoir F1'!E666","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C175","v":95.439619825832878},{"$f":"'Reservoir F1'!C666","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4166666666666643,{"$f":"'Reservoir F1'!E176","v":8.769348908547812},{"$f":"'Reservoir F1'!E667","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C176","v":95.399853317572124},{"$f":"'Reservoir F1'!C667","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4999999999999982,{"$f":"'Reservoir F1'!E177","v":8.7568113078759851},{"$f":"'Reservoir F1'!E668","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C177","v":95.3601033786898},{"$f":"'Reservoir F1'!C668","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5833333333333321,{"$f":"'Reservoir F1'!E178","v":8.7442377106926035},{"$f":"'Reservoir F1'!E669","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C178","v":95.320370002282019},{"$f":"'Reservoir F1'!C669","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6666666666666661,{"$f":"'Reservoir F1'!E179","v":8.7316279052855972},{"$f":"'Reservoir F1'!E670","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C179","v":95.280653181447732},{"$f":"'Reservoir F1'!C670","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.75,{"$f":"'Reservoir F1'!E180","v":8.7189816789594392},{"$f":"'Reservoir F1'!E671","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C180","v":95.240952909288794},{"$f":"'Reservoir F1'!C671","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8333333333333339,{"$f":"'Reservoir F1'!E181","v":8.7062988180310015},{"$f":"'Reservoir F1'!E672","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C181","v":95.201269178909925},{"$f":"'Reservoir F1'!C672","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9166666666666679,{"$f":"'Reservoir F1'!E182","v":8.6935791078254319},{"$f":"'Reservoir F1'!E673","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C182","v":95.16160198341872},{"$f":"'Reservoir F1'!C673","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.000000000000002,{"$f":"'Reservoir F1'!E183","v":8.6808223326720171},{"$f":"'Reservoir F1'!E674","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C183","v":95.121951315925628},{"$f":"'Reservoir F1'!C674","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.083333333333336,{"$f":"'Reservoir F1'!E184","v":8.668028275899939},{"$f":"'Reservoir F1'!E675","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C184","v":95.082317169543998},{"$f":"'Reservoir F1'!C675","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.16666666666667,{"$f":"'Reservoir F1'!E185","v":8.6551967198340538},{"$f":"'Reservoir F1'!E676","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C185","v":95.042699537390021},{"$f":"'Reservoir F1'!C676","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.250000000000004,{"$f":"'Reservoir F1'!E186","v":8.6423274457908406},{"$f":"'Reservoir F1'!E677","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C186","v":95.003098412582773},{"$f":"'Reservoir F1'!C677","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.333333333333337,{"$f":"'Reservoir F1'!E187","v":8.6294202340739972},{"$f":"'Reservoir F1'!E678","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C187","v":94.9635137882442},{"$f":"'Reservoir F1'!C678","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.416666666666671,{"$f":"'Reservoir F1'!E188","v":8.6164748639702893},{"$f":"'Reservoir F1'!E679","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C188","v":94.923945657499104},{"$f":"'Reservoir F1'!C679","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.500000000000005,{"$f":"'Reservoir F1'!E189","v":8.6034911137453101},{"$f":"'Reservoir F1'!E680","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C189","v":94.884394013475145},{"$f":"'Reservoir F1'!C680","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.583333333333339,{"$f":"'Reservoir F1'!E190","v":8.5904687606391779},{"$f":"'Reservoir F1'!E681","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C190","v":94.844858849302867},{"$f":"'Reservoir F1'!C681","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.666666666666673,{"$f":"'Reservoir F1'!E191","v":8.5774075808622428},{"$f":"'Reservoir F1'!E682","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C191","v":94.805340158115655},{"$f":"'Reservoir F1'!C682","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.750000000000007,{"$f":"'Reservoir F1'!E192","v":8.5643073495908162},{"$f":"'Reservoir F1'!E683","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C192","v":94.765837933049781},{"$f":"'Reservoir F1'!C683","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.833333333333341,{"$f":"'Reservoir F1'!E193","v":8.5511678409628473},{"$f":"'Reservoir F1'!E684","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C193","v":94.726352167244343},{"$f":"'Reservoir F1'!C684","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137+1/12","v":10.916666666666675},{"$f":"'Reservoir F1'!E194","v":8.5379888280735692},{"$f":"'Reservoir F1'!E685","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C194","v":94.686882853841325},{"$f":"'Reservoir F1'!C685","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.000000000000009,{"$f":"'Reservoir F1'!E195","v":8.5247700829712212},{"$f":"'Reservoir F1'!E686","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C195","v":94.647429985985568},{"$f":"'Reservoir F1'!C686","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.083333333333343,{"$f":"'Reservoir F1'!E196","v":8.5115113766526065},{"$f":"'Reservoir F1'!E687","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C196","v":94.607993556824738},{"$f":"'Reservoir F1'!C687","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.166666666666677,{"$f":"'Reservoir F1'!E197","v":8.4982124790587701},{"$f":"'Reservoir F1'!E688","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C197","v":94.568573559509403},{"$f":"'Reservoir F1'!C688","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.250000000000011,{"$f":"'Reservoir F1'!E198","v":8.4848731590706326},{"$f":"'Reservoir F1'!E689","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C198","v":94.529169987192944},{"$f":"'Reservoir F1'!C689","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.333333333333345,{"$f":"'Reservoir F1'!E199","v":8.4714931845044656},{"$f":"'Reservoir F1'!E690","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C199","v":94.489782833031612},{"$f":"'Reservoir F1'!C690","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.416666666666679,{"$f":"'Reservoir F1'!E200","v":8.4580723221076148},{"$f":"'Reservoir F1'!E691","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C200","v":94.450412090184514},{"$f":"'Reservoir F1'!C691","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.500000000000012,{"$f":"'Reservoir F1'!E201","v":8.444610337553982},{"$f":"'Reservoir F1'!E692","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C201","v":94.411057751813601},{"$f":"'Reservoir F1'!C692","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.583333333333346,{"$f":"'Reservoir F1'!E202","v":8.4311069954396185},{"$f":"'Reservoir F1'!E693","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C202","v":94.371719811083679},{"$f":"'Reservoir F1'!C693","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.66666666666668,{"$f":"'Reservoir F1'!E203","v":8.4175620592782039},{"$f":"'Reservoir F1'!E694","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C203","v":94.332398261162396},{"$f":"'Reservoir F1'!C694","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.750000000000014,{"$f":"'Reservoir F1'!E204","v":8.4039752914966144},{"$f":"'Reservoir F1'!E695","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C204","v":94.293093095220243},{"$f":"'Reservoir F1'!C695","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.833333333333348,{"$f":"'Reservoir F1'!E205","v":8.3903464534304106},{"$f":"'Reservoir F1'!E696","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C205","v":94.253804306430567},{"$f":"'Reservoir F1'!C696","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.916666666666682,{"$f":"'Reservoir F1'!E206","v":8.376675305319278},{"$f":"'Reservoir F1'!E697","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C206","v":94.214531887969557},{"$f":"'Reservoir F1'!C697","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.000000000000016,{"$f":"'Reservoir F1'!E207","v":8.3629616063025907},{"$f":"'Reservoir F1'!E698","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C207","v":94.175275833016244},{"$f":"'Reservoir F1'!C698","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.08333333333335,{"$f":"'Reservoir F1'!E208","v":8.3492051144147865},{"$f":"'Reservoir F1'!E699","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C208","v":94.136036134752487},{"$f":"'Reservoir F1'!C699","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.166666666666684,{"$f":"'Reservoir F1'!E209","v":8.3354055865808334},{"$f":"'Reservoir F1'!E700","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C209","v":94.096812786363017},{"$f":"'Reservoir F1'!C700","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.250000000000018,{"$f":"'Reservoir F1'!E210","v":8.3215627786116961},{"$f":"'Reservoir F1'!E701","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C210","v":94.057605781035377},{"$f":"'Reservoir F1'!C701","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.333333333333352,{"$f":"'Reservoir F1'!E211","v":8.3076764451996326},{"$f":"'Reservoir F1'!E702","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C211","v":94.018415111959953},{"$f":"'Reservoir F1'!C702","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.416666666666686,{"$f":"'Reservoir F1'!E212","v":8.2937463399137012},{"$f":"'Reservoir F1'!E703","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C212","v":93.979240772329973},{"$f":"'Reservoir F1'!C703","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.50000000000002,{"$f":"'Reservoir F1'!E213","v":8.2797722151951056},{"$f":"'Reservoir F1'!E704","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C213","v":93.940082755341507},{"$f":"'Reservoir F1'!C704","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.583333333333353,{"$f":"'Reservoir F1'!E214","v":8.2657538223524885},{"$f":"'Reservoir F1'!E705","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C214","v":93.900941054193453},{"$f":"'Reservoir F1'!C705","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.666666666666687,{"$f":"'Reservoir F1'!E215","v":8.2516909115574144},{"$f":"'Reservoir F1'!E706","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C215","v":93.861815662087537},{"$f":"'Reservoir F1'!C706","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.750000000000021,{"$f":"'Reservoir F1'!E216","v":8.2375832318395581},{"$f":"'Reservoir F1'!E707","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C216","v":93.822706572228341},{"$f":"'Reservoir F1'!C707","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.833333333333355,{"$f":"'Reservoir F1'!E217","v":8.2234305310820481},{"$f":"'Reservoir F1'!E708","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C217","v":93.783613777823248},{"$f":"'Reservoir F1'!C708","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.916666666666689,{"$f":"'Reservoir F1'!E218","v":8.2092325560168771},{"$f":"'Reservoir F1'!E709","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C218","v":93.744537272082496},{"$f":"'Reservoir F1'!C709","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.000000000000023,{"$f":"'Reservoir F1'!E219","v":8.1949890522200057},{"$f":"'Reservoir F1'!E710","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C219","v":93.705477048219137},{"$f":"'Reservoir F1'!C710","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.083333333333357,{"$f":"'Reservoir F1'!E220","v":8.1806997641067767},{"$f":"'Reservoir F1'!E711","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C220","v":93.666433099449051},{"$f":"'Reservoir F1'!C711","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.166666666666691,{"$f":"'Reservoir F1'!E221","v":8.1663644349270683},{"$f":"'Reservoir F1'!E712","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C221","v":93.627405418990946},{"$f":"'Reservoir F1'!C712","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.250000000000025,{"$f":"'Reservoir F1'!E222","v":8.1519828067605999},{"$f":"'Reservoir F1'!E713","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C222","v":93.588394000066373},{"$f":"'Reservoir F1'!C713","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.333333333333359,{"$f":"'Reservoir F1'!E223","v":8.1375546205120948},{"$f":"'Reservoir F1'!E714","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C223","v":93.54939883589968},{"$f":"'Reservoir F1'!C714","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.416666666666693,{"$f":"'Reservoir F1'!E224","v":8.123079615906434},{"$f":"'Reservoir F1'!E715","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C224","v":93.510419919718061},{"$f":"'Reservoir F1'!C715","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.500000000000027,{"$f":"'Reservoir F1'!E225","v":8.1085575314839886},{"$f":"'Reservoir F1'!E716","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C225","v":93.47145724475152},{"$f":"'Reservoir F1'!C716","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.583333333333361,{"$f":"'Reservoir F1'!E226","v":8.0939881045956898},{"$f":"'Reservoir F1'!E717","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C226","v":93.432510804232876},{"$f":"'Reservoir F1'!C717","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.666666666666694,{"$f":"'Reservoir F1'!E227","v":8.0793710713980786},{"$f":"'Reservoir F1'!E718","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C227","v":93.393580591397779},{"$f":"'Reservoir F1'!C718","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.750000000000028,{"$f":"'Reservoir F1'!E228","v":8.0647061668486959},{"$f":"'Reservoir F1'!E719","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C228","v":93.354666599484702},{"$f":"'Reservoir F1'!C719","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.833333333333362,{"$f":"'Reservoir F1'!E229","v":8.0499931247009595},{"$f":"'Reservoir F1'!E720","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C229","v":93.31576882173492},{"$f":"'Reservoir F1'!C720","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.916666666666696,{"$f":"'Reservoir F1'!E230","v":8.035231677499409},{"$f":"'Reservoir F1'!E721","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C230","v":93.276887251392537},{"$f":"'Reservoir F1'!C721","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.00000000000003,{"$f":"'Reservoir F1'!E231","v":8.0204215565747088},{"$f":"'Reservoir F1'!E722","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C231","v":93.238021881704455},{"$f":"'Reservoir F1'!C722","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.083333333333364,{"$f":"'Reservoir F1'!E232","v":8.0055624920387594},{"$f":"'Reservoir F1'!E723","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C232","v":93.199172705920418},{"$f":"'Reservoir F1'!C723","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.166666666666698,{"$f":"'Reservoir F1'!E233","v":7.9906542127797051},{"$f":"'Reservoir F1'!E724","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C233","v":93.160339717292956},{"$f":"'Reservoir F1'!C724","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.250000000000032,{"$f":"'Reservoir F1'!E234","v":7.9756964464570848},{"$f":"'Reservoir F1'!E725","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C234","v":93.121522909077427},{"$f":"'Reservoir F1'!C725","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.333333333333366,{"$f":"'Reservoir F1'!E235","v":7.9606889194966683},{"$f":"'Reservoir F1'!E726","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C235","v":93.082722274531989},{"$f":"'Reservoir F1'!C726","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4166666666667,{"$f":"'Reservoir F1'!E236","v":7.9456313570856025},{"$f":"'Reservoir F1'!E727","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C236","v":93.043937806917612},{"$f":"'Reservoir F1'!C727","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.500000000000034,{"$f":"'Reservoir F1'!E237","v":7.930523483167347},{"$f":"'Reservoir F1'!E728","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C237","v":93.005169499498066},{"$f":"'Reservoir F1'!C728","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.583333333333368,{"$f":"'Reservoir F1'!E238","v":7.9153650204366652},{"$f":"'Reservoir F1'!E729","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C238","v":92.966417345539952},{"$f":"'Reservoir F1'!C729","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.666666666666702,{"$f":"'Reservoir F1'!E239","v":7.9001556903344641},{"$f":"'Reservoir F1'!E730","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C239","v":92.927681338312652},{"$f":"'Reservoir F1'!C730","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.750000000000036,{"$f":"'Reservoir F1'!E240","v":7.8848952130429142},{"$f":"'Reservoir F1'!E731","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C240","v":92.888961471088365},{"$f":"'Reservoir F1'!C731","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.833333333333369,{"$f":"'Reservoir F1'!E241","v":7.8695833074802213},{"$f":"'Reservoir F1'!E732","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C241","v":92.850257737142087},{"$f":"'Reservoir F1'!C732","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.916666666666703,{"$f":"'Reservoir F1'!E242","v":7.8542196912955689},{"$f":"'Reservoir F1'!E733","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C242","v":92.811570129751615},{"$f":"'Reservoir F1'!C733","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.000000000000037,{"$f":"'Reservoir F1'!E243","v":7.8388040808640245},{"$f":"'Reservoir F1'!E734","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C243","v":92.772898642197561},{"$f":"'Reservoir F1'!C734","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.083333333333371,{"$f":"'Reservoir F1'!E244","v":7.8233361912813866},{"$f":"'Reservoir F1'!E735","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C244","v":92.734243267763318},{"$f":"'Reservoir F1'!C735","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.166666666666705,{"$f":"'Reservoir F1'!E245","v":7.8078157363589717},{"$f":"'Reservoir F1'!E736","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C245","v":92.695603999735084},{"$f":"'Reservoir F1'!C736","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.250000000000039,{"$f":"'Reservoir F1'!E246","v":7.7922424286186223},{"$f":"'Reservoir F1'!E737","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C246","v":92.656980831401867},{"$f":"'Reservoir F1'!C737","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.333333333333373,{"$f":"'Reservoir F1'!E247","v":7.7766159792872873},{"$f":"'Reservoir F1'!E738","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C247","v":92.618373756055448},{"$f":"'Reservoir F1'!C738","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.416666666666707,{"$f":"'Reservoir F1'!E248","v":7.7609360982919693},{"$f":"'Reservoir F1'!E739","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C248","v":92.579782766990434},{"$f":"'Reservoir F1'!C739","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.500000000000041,{"$f":"'Reservoir F1'!E249","v":7.7452024942544977},{"$f":"'Reservoir F1'!E740","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C249","v":92.54120785750419},{"$f":"'Reservoir F1'!C740","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.583333333333375,{"$f":"'Reservoir F1'!E250","v":7.7294148744862561},{"$f":"'Reservoir F1'!E741","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C250","v":92.502649020896897},{"$f":"'Reservoir F1'!C741","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.666666666666709,{"$f":"'Reservoir F1'!E251","v":7.7135729449829302},{"$f":"'Reservoir F1'!E742","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C251","v":92.464106250471531},{"$f":"'Reservoir F1'!C742","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.750000000000043,{"$f":"'Reservoir F1'!E252","v":7.6976764104192359},{"$f":"'Reservoir F1'!E743","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C252","v":92.425579539533842},{"$f":"'Reservoir F1'!C743","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.833333333333377,{"$f":"'Reservoir F1'!E253","v":7.6817249741435667},{"$f":"'Reservoir F1'!E744","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C253","v":92.387068881392381},{"$f":"'Reservoir F1'!C744","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.91666666666671,{"$f":"'Reservoir F1'!E254","v":7.6657183381728444},{"$f":"'Reservoir F1'!E745","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C254","v":92.348574269358465},{"$f":"'Reservoir F1'!C745","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.000000000000043,{"$f":"'Reservoir F1'!E255","v":7.6496562031871083},{"$f":"'Reservoir F1'!E746","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C255","v":92.310095696746231},{"$f":"'Reservoir F1'!C746","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.083333333333375,{"$f":"'Reservoir F1'!E256","v":7.6335382685240818},{"$f":"'Reservoir F1'!E747","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C256","v":92.271633156872596},{"$f":"'Reservoir F1'!C747","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.166666666666707,{"$f":"'Reservoir F1'!E257","v":7.6173642321739479},{"$f":"'Reservoir F1'!E748","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C257","v":92.233186643057238},{"$f":"'Reservoir F1'!C748","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T201+1/12","v":16.250000000000039},{"$f":"'Reservoir F1'!E258","v":7.6011337907739147},{"$f":"'Reservoir F1'!E749","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C258","v":92.194756148622631},{"$f":"'Reservoir F1'!C749","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.333333333333371,{"$f":"'Reservoir F1'!E259","v":7.5848466396028069},{"$f":"'Reservoir F1'!E750","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C259","v":92.156341666894036},{"$f":"'Reservoir F1'!C750","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.416666666666703,{"$f":"'Reservoir F1'!E260","v":7.5685024725756644},{"$f":"'Reservoir F1'!E751","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C260","v":92.117943191199501},{"$f":"'Reservoir F1'!C751","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.500000000000036,{"$f":"'Reservoir F1'!E261","v":7.5521009822383558},{"$f":"'Reservoir F1'!E752","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C261","v":92.079560714869842},{"$f":"'Reservoir F1'!C752","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.583333333333368,{"$f":"'Reservoir F1'!E262","v":7.5356418597620323},{"$f":"'Reservoir F1'!E753","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C262","v":92.041194231238649},{"$f":"'Reservoir F1'!C753","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.6666666666667,{"$f":"'Reservoir F1'!E263","v":7.519124794937774},{"$f":"'Reservoir F1'!E754","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C263","v":92.002843733642308},{"$f":"'Reservoir F1'!C754","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.750000000000032,{"$f":"'Reservoir F1'!E264","v":7.5025494761709712},{"$f":"'Reservoir F1'!E755","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C264","v":91.964509215419966},{"$f":"'Reservoir F1'!C755","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.833333333333364,{"$f":"'Reservoir F1'!E265","v":7.4859155904760017},{"$f":"'Reservoir F1'!E756","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C265","v":91.926190669913552},{"$f":"'Reservoir F1'!C756","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.916666666666696,{"$f":"'Reservoir F1'!E266","v":7.469222823470508},{"$f":"'Reservoir F1'!E757","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C266","v":91.887888090467754},{"$f":"'Reservoir F1'!C757","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.000000000000028,{"$f":"'Reservoir F1'!E267","v":7.4524708593699982},{"$f":"'Reservoir F1'!E758","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C267","v":91.849601470430059},{"$f":"'Reservoir F1'!C758","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.083333333333361,{"$f":"'Reservoir F1'!E268","v":7.4356593809822673},{"$f":"'Reservoir F1'!E759","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C268","v":91.811330803150724},{"$f":"'Reservoir F1'!C759","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.166666666666693,{"$f":"'Reservoir F1'!E269","v":7.4187880697017841},{"$f":"'Reservoir F1'!E760","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C269","v":91.773076081982751},{"$f":"'Reservoir F1'!C760","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.250000000000025,{"$f":"'Reservoir F1'!E270","v":7.4018566055041282},{"$f":"'Reservoir F1'!E761","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C270","v":91.734837300281924},{"$f":"'Reservoir F1'!C761","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.333333333333357,{"$f":"'Reservoir F1'!E271","v":7.3848646669403024},{"$f":"'Reservoir F1'!E762","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C271","v":91.696614451406816},{"$f":"'Reservoir F1'!C762","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416666666666689,{"$f":"'Reservoir F1'!E272","v":7.3678119311312731},{"$f":"'Reservoir F1'!E763","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C272","v":91.65840752871874},{"$f":"'Reservoir F1'!C763","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.500000000000021,{"$f":"'Reservoir F1'!E273","v":7.3506980737621594},{"$f":"'Reservoir F1'!E764","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C273","v":91.620216525581782},{"$f":"'Reservoir F1'!C764","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.583333333333353,{"$f":"'Reservoir F1'!E274","v":7.3335227690766125},{"$f":"'Reservoir F1'!E765","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C274","v":91.582041435362797},{"$f":"'Reservoir F1'!C765","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.666666666666686,{"$f":"'Reservoir F1'!E275","v":7.3162856898711572},{"$f":"'Reservoir F1'!E766","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C275","v":91.543882251431398},{"$f":"'Reservoir F1'!C766","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.750000000000018,{"$f":"'Reservoir F1'!E276","v":7.2989865074894382},{"$f":"'Reservoir F1'!E767","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C276","v":91.505738967159971},{"$f":"'Reservoir F1'!C767","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.83333333333335,{"$f":"'Reservoir F1'!E277","v":7.2816248918166799},{"$f":"'Reservoir F1'!E768","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C277","v":91.467611575923655},{"$f":"'Reservoir F1'!C768","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.916666666666682,{"$f":"'Reservoir F1'!E278","v":7.2642005112735939},{"$f":"'Reservoir F1'!E769","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C278","v":91.429500071100364},{"$f":"'Reservoir F1'!C769","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.000000000000014,{"$f":"'Reservoir F1'!E279","v":7.2467130328109874},{"$f":"'Reservoir F1'!E770","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C279","v":91.391404446070737},{"$f":"'Reservoir F1'!C770","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.083333333333346,{"$f":"'Reservoir F1'!E280","v":7.2291621219037463},{"$f":"'Reservoir F1'!E771","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C280","v":91.353324694218216},{"$f":"'Reservoir F1'!C771","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.166666666666679,{"$f":"'Reservoir F1'!E281","v":7.2115474425451875},{"$f":"'Reservoir F1'!E772","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C281","v":91.315260808928969},{"$f":"'Reservoir F1'!C772","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.250000000000011,{"$f":"'Reservoir F1'!E282","v":7.1938686572410742},{"$f":"'Reservoir F1'!E773","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C282","v":91.277212783591921},{"$f":"'Reservoir F1'!C773","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.333333333333343,{"$f":"'Reservoir F1'!E283","v":7.1761254270039698},{"$f":"'Reservoir F1'!E774","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C283","v":91.239180611598755},{"$f":"'Reservoir F1'!C774","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.416666666666675,{"$f":"'Reservoir F1'!E284","v":7.1583174113473085},{"$f":"'Reservoir F1'!E775","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C284","v":91.201164286343925},{"$f":"'Reservoir F1'!C775","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.500000000000007,{"$f":"'Reservoir F1'!E285","v":7.1404442682794524},{"$f":"'Reservoir F1'!E776","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C285","v":91.163163801224613},{"$f":"'Reservoir F1'!C776","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.583333333333339,{"$f":"'Reservoir F1'!E286","v":7.1225056542979592},{"$f":"'Reservoir F1'!E777","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C286","v":91.125179149640772},{"$f":"'Reservoir F1'!C777","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.666666666666671,{"$f":"'Reservoir F1'!E287","v":7.1045012243835615},{"$f":"'Reservoir F1'!E778","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C287","v":91.087210324995098},{"$f":"'Reservoir F1'!C778","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.750000000000004,{"$f":"'Reservoir F1'!E288","v":7.086430631994137},{"$f":"'Reservoir F1'!E779","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C288","v":91.049257320693016},{"$f":"'Reservoir F1'!C779","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.833333333333336,{"$f":"'Reservoir F1'!E289","v":7.0682935290590976},{"$f":"'Reservoir F1'!E780","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C289","v":91.011320130142735},{"$f":"'Reservoir F1'!C780","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.916666666666668,{"$f":"'Reservoir F1'!E290","v":7.0500895659730389},{"$f":"'Reservoir F1'!E781","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C290","v":90.97339874675518},{"$f":"'Reservoir F1'!C781","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'Reservoir F1'!E291","v":7.0318183915900159},{"$f":"'Reservoir F1'!E782","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C291","v":90.935493163944031},{"$f":"'Reservoir F1'!C782","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.083333333333332,{"$f":"'Reservoir F1'!E292","v":7.0134796532174839},{"$f":"'Reservoir F1'!E783","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C292","v":90.897603375125726},{"$f":"'Reservoir F1'!C783","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.166666666666664,{"$f":"'Reservoir F1'!E293","v":6.9950729966101939},{"$f":"'Reservoir F1'!E784","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C293","v":90.859729373719432},{"$f":"'Reservoir F1'!C784","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.249999999999996,{"$f":"'Reservoir F1'!E294","v":6.976598065964196},{"$f":"'Reservoir F1'!E785","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C294","v":90.821871153147057},{"$f":"'Reservoir F1'!C785","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.333333333333329,{"$f":"'Reservoir F1'!E295","v":6.9580545039108461},{"$f":"'Reservoir F1'!E786","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C295","v":90.784028706833254},{"$f":"'Reservoir F1'!C786","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.416666666666661,{"$f":"'Reservoir F1'!E296","v":6.93944195151066},{"$f":"'Reservoir F1'!E787","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C296","v":90.746202028205417},{"$f":"'Reservoir F1'!C787","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.499999999999993,{"$f":"'Reservoir F1'!E297","v":6.9207600482472156},{"$f":"'Reservoir F1'!E788","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C297","v":90.708391110693668},{"$f":"'Reservoir F1'!C788","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.583333333333325,{"$f":"'Reservoir F1'!E298","v":6.9020084320210362},{"$f":"'Reservoir F1'!E789","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C298","v":90.670595947730888},{"$f":"'Reservoir F1'!C789","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.666666666666657,{"$f":"'Reservoir F1'!E299","v":6.8831867391434365},{"$f":"'Reservoir F1'!E790","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C299","v":90.63281653275267},{"$f":"'Reservoir F1'!C790","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.749999999999989,{"$f":"'Reservoir F1'!E300","v":6.8642946043304782},{"$f":"'Reservoir F1'!E791","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C300","v":90.595052859197367},{"$f":"'Reservoir F1'!C791","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.833333333333321,{"$f":"'Reservoir F1'!E301","v":6.8453316606966244},{"$f":"'Reservoir F1'!E792","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C301","v":90.557304920506041},{"$f":"'Reservoir F1'!C792","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.916666666666654,{"$f":"'Reservoir F1'!E302","v":6.8262975397486407},{"$f":"'Reservoir F1'!E793","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C302","v":90.519572710122503},{"$f":"'Reservoir F1'!C793","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999986,{"$f":"'Reservoir F1'!E303","v":6.80719187137937},{"$f":"'Reservoir F1'!E794","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C303","v":90.481856221493288},{"$f":"'Reservoir F1'!C794","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.083333333333318,{"$f":"'Reservoir F1'!E304","v":6.80719187137937},{"$f":"'Reservoir F1'!E795","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C304","v":90.481856221493288},{"$f":"'Reservoir F1'!C795","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.16666666666665,{"$f":"'Reservoir F1'!E305","v":6.80719187137937},{"$f":"'Reservoir F1'!E796","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C305","v":90.481856221493288},{"$f":"'Reservoir F1'!C796","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.249999999999982,{"$f":"'Reservoir F1'!E306","v":6.80719187137937},{"$f":"'Reservoir F1'!E797","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C306","v":90.481856221493288},{"$f":"'Reservoir F1'!C797","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.333333333333314,{"$f":"'Reservoir F1'!E307","v":6.80719187137937},{"$f":"'Reservoir F1'!E798","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C307","v":90.481856221493288},{"$f":"'Reservoir F1'!C798","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.416666666666647,{"$f":"'Reservoir F1'!E308","v":6.80719187137937},{"$f":"'Reservoir F1'!E799","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C308","v":90.481856221493288},{"$f":"'Reservoir F1'!C799","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.499999999999979,{"$f":"'Reservoir F1'!E309","v":6.80719187137937},{"$f":"'Reservoir F1'!E800","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C309","v":90.481856221493288},{"$f":"'Reservoir F1'!C800","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.583333333333311,{"$f":"'Reservoir F1'!E310","v":6.80719187137937},{"$f":"'Reservoir F1'!E801","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C310","v":90.481856221493288},{"$f":"'Reservoir F1'!C801","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.666666666666643,{"$f":"'Reservoir F1'!E311","v":6.80719187137937},{"$f":"'Reservoir F1'!E802","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C311","v":90.481856221493288},{"$f":"'Reservoir F1'!C802","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.749999999999975,{"$f":"'Reservoir F1'!E312","v":6.80719187137937},{"$f":"'Reservoir F1'!E803","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C312","v":90.481856221493288},{"$f":"'Reservoir F1'!C803","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.833333333333307,{"$f":"'Reservoir F1'!E313","v":6.80719187137937},{"$f":"'Reservoir F1'!E804","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C313","v":90.481856221493288},{"$f":"'Reservoir F1'!C804","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.916666666666639,{"$f":"'Reservoir F1'!E314","v":6.80719187137937},{"$f":"'Reservoir F1'!E805","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C314","v":90.481856221493288},{"$f":"'Reservoir F1'!C805","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.999999999999972,{"$f":"'Reservoir F1'!E315","v":6.80719187137937},{"$f":"'Reservoir F1'!E806","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C315","v":90.481856221493288},{"$f":"'Reservoir F1'!C806","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.083333333333304,{"$f":"'Reservoir F1'!E316","v":6.80719187137937},{"$f":"'Reservoir F1'!E807","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C316","v":90.481856221493288},{"$f":"'Reservoir F1'!C807","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.166666666666636,{"$f":"'Reservoir F1'!E317","v":6.80719187137937},{"$f":"'Reservoir F1'!E808","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C317","v":90.481856221493288},{"$f":"'Reservoir F1'!C808","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.249999999999968,{"$f":"'Reservoir F1'!E318","v":6.80719187137937},{"$f":"'Reservoir F1'!E809","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C318","v":90.481856221493288},{"$f":"'Reservoir F1'!C809","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.3333333333333,{"$f":"'Reservoir F1'!E319","v":6.80719187137937},{"$f":"'Reservoir F1'!E810","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C319","v":90.481856221493288},{"$f":"'Reservoir F1'!C810","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.416666666666632,{"$f":"'Reservoir F1'!E320","v":6.80719187137937},{"$f":"'Reservoir F1'!E811","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C320","v":90.481856221493288},{"$f":"'Reservoir F1'!C811","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.499999999999964,{"$f":"'Reservoir F1'!E321","v":6.80719187137937},{"$f":"'Reservoir F1'!E812","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C321","v":90.481856221493288},{"$f":"'Reservoir F1'!C812","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265+1/12","v":21.583333333333297},{"$f":"'Reservoir F1'!E322","v":6.80719187137937},{"$f":"'Reservoir F1'!E813","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C322","v":90.481856221493288},{"$f":"'Reservoir F1'!C813","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.666666666666629,{"$f":"'Reservoir F1'!E323","v":6.80719187137937},{"$f":"'Reservoir F1'!E814","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C323","v":90.481856221493288},{"$f":"'Reservoir F1'!C814","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.749999999999961,{"$f":"'Reservoir F1'!E324","v":6.80719187137937},{"$f":"'Reservoir F1'!E815","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C324","v":90.481856221493288},{"$f":"'Reservoir F1'!C815","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.833333333333293,{"$f":"'Reservoir F1'!E325","v":6.80719187137937},{"$f":"'Reservoir F1'!E816","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C325","v":90.481856221493288},{"$f":"'Reservoir F1'!C816","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.916666666666625,{"$f":"'Reservoir F1'!E326","v":6.80719187137937},{"$f":"'Reservoir F1'!E817","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C326","v":90.481856221493288},{"$f":"'Reservoir F1'!C817","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.999999999999957,{"$f":"'Reservoir F1'!E327","v":6.80719187137937},{"$f":"'Reservoir F1'!E818","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C327","v":90.481856221493288},{"$f":"'Reservoir F1'!C818","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.08333333333329,{"$f":"'Reservoir F1'!E328","v":6.80719187137937},{"$f":"'Reservoir F1'!E819","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C328","v":90.481856221493288},{"$f":"'Reservoir F1'!C819","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.166666666666622,{"$f":"'Reservoir F1'!E329","v":6.80719187137937},{"$f":"'Reservoir F1'!E820","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C329","v":90.481856221493288},{"$f":"'Reservoir F1'!C820","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.249999999999954,{"$f":"'Reservoir F1'!E330","v":6.80719187137937},{"$f":"'Reservoir F1'!E821","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C330","v":90.481856221493288},{"$f":"'Reservoir F1'!C821","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.333333333333286,{"$f":"'Reservoir F1'!E331","v":6.80719187137937},{"$f":"'Reservoir F1'!E822","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C331","v":90.481856221493288},{"$f":"'Reservoir F1'!C822","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.416666666666618,{"$f":"'Reservoir F1'!E332","v":6.80719187137937},{"$f":"'Reservoir F1'!E823","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C332","v":90.481856221493288},{"$f":"'Reservoir F1'!C823","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.49999999999995,{"$f":"'Reservoir F1'!E333","v":6.80719187137937},{"$f":"'Reservoir F1'!E824","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C333","v":90.481856221493288},{"$f":"'Reservoir F1'!C824","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.583333333333282,{"$f":"'Reservoir F1'!E334","v":6.80719187137937},{"$f":"'Reservoir F1'!E825","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C334","v":90.481856221493288},{"$f":"'Reservoir F1'!C825","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.666666666666615,{"$f":"'Reservoir F1'!E335","v":6.80719187137937},{"$f":"'Reservoir F1'!E826","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C335","v":90.481856221493288},{"$f":"'Reservoir F1'!C826","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.749999999999947,{"$f":"'Reservoir F1'!E336","v":6.80719187137937},{"$f":"'Reservoir F1'!E827","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C336","v":90.481856221493288},{"$f":"'Reservoir F1'!C827","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.833333333333279,{"$f":"'Reservoir F1'!E337","v":6.80719187137937},{"$f":"'Reservoir F1'!E828","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C337","v":90.481856221493288},{"$f":"'Reservoir F1'!C828","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.916666666666611,{"$f":"'Reservoir F1'!E338","v":6.80719187137937},{"$f":"'Reservoir F1'!E829","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C338","v":90.481856221493288},{"$f":"'Reservoir F1'!C829","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.999999999999943,{"$f":"'Reservoir F1'!E339","v":6.80719187137937},{"$f":"'Reservoir F1'!E830","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C339","v":90.481856221493288},{"$f":"'Reservoir F1'!C830","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.083333333333275,{"$f":"'Reservoir F1'!E340","v":6.80719187137937},{"$f":"'Reservoir F1'!E831","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C340","v":90.481856221493288},{"$f":"'Reservoir F1'!C831","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.166666666666607,{"$f":"'Reservoir F1'!E341","v":6.80719187137937},{"$f":"'Reservoir F1'!E832","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C341","v":90.481856221493288},{"$f":"'Reservoir F1'!C832","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.24999999999994,{"$f":"'Reservoir F1'!E342","v":6.80719187137937},{"$f":"'Reservoir F1'!E833","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C342","v":90.481856221493288},{"$f":"'Reservoir F1'!C833","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.333333333333272,{"$f":"'Reservoir F1'!E343","v":6.80719187137937},{"$f":"'Reservoir F1'!E834","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C343","v":90.481856221493288},{"$f":"'Reservoir F1'!C834","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.416666666666604,{"$f":"'Reservoir F1'!E344","v":6.80719187137937},{"$f":"'Reservoir F1'!E835","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C344","v":90.481856221493288},{"$f":"'Reservoir F1'!C835","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.499999999999936,{"$f":"'Reservoir F1'!E345","v":6.80719187137937},{"$f":"'Reservoir F1'!E836","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C345","v":90.481856221493288},{"$f":"'Reservoir F1'!C836","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.583333333333268,{"$f":"'Reservoir F1'!E346","v":6.80719187137937},{"$f":"'Reservoir F1'!E837","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C346","v":90.481856221493288},{"$f":"'Reservoir F1'!C837","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.6666666666666,{"$f":"'Reservoir F1'!E347","v":6.80719187137937},{"$f":"'Reservoir F1'!E838","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C347","v":90.481856221493288},{"$f":"'Reservoir F1'!C838","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.749999999999932,{"$f":"'Reservoir F1'!E348","v":6.80719187137937},{"$f":"'Reservoir F1'!E839","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C348","v":90.481856221493288},{"$f":"'Reservoir F1'!C839","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.833333333333265,{"$f":"'Reservoir F1'!E349","v":6.80719187137937},{"$f":"'Reservoir F1'!E840","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C349","v":90.481856221493288},{"$f":"'Reservoir F1'!C840","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.916666666666597,{"$f":"'Reservoir F1'!E350","v":6.80719187137937},{"$f":"'Reservoir F1'!E841","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C350","v":90.481856221493288},{"$f":"'Reservoir F1'!C841","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.999999999999929,{"$f":"'Reservoir F1'!E351","v":6.80719187137937},{"$f":"'Reservoir F1'!E842","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C351","v":90.481856221493288},{"$f":"'Reservoir F1'!C842","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.083333333333261,{"$f":"'Reservoir F1'!E352","v":6.80719187137937},{"$f":"'Reservoir F1'!E843","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C352","v":90.481856221493288},{"$f":"'Reservoir F1'!C843","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.166666666666593,{"$f":"'Reservoir F1'!E353","v":6.80719187137937},{"$f":"'Reservoir F1'!E844","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C353","v":90.481856221493288},{"$f":"'Reservoir F1'!C844","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.249999999999925,{"$f":"'Reservoir F1'!E354","v":6.80719187137937},{"$f":"'Reservoir F1'!E845","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C354","v":90.481856221493288},{"$f":"'Reservoir F1'!C845","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.333333333333258,{"$f":"'Reservoir F1'!E355","v":6.80719187137937},{"$f":"'Reservoir F1'!E846","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C355","v":90.481856221493288},{"$f":"'Reservoir F1'!C846","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.41666666666659,{"$f":"'Reservoir F1'!E356","v":6.80719187137937},{"$f":"'Reservoir F1'!E847","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C356","v":90.481856221493288},{"$f":"'Reservoir F1'!C847","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.499999999999922,{"$f":"'Reservoir F1'!E357","v":6.80719187137937},{"$f":"'Reservoir F1'!E848","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C357","v":90.481856221493288},{"$f":"'Reservoir F1'!C848","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.583333333333254,{"$f":"'Reservoir F1'!E358","v":6.80719187137937},{"$f":"'Reservoir F1'!E849","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C358","v":90.481856221493288},{"$f":"'Reservoir F1'!C849","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.666666666666586,{"$f":"'Reservoir F1'!E359","v":6.80719187137937},{"$f":"'Reservoir F1'!E850","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C359","v":90.481856221493288},{"$f":"'Reservoir F1'!C850","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.749999999999918,{"$f":"'Reservoir F1'!E360","v":6.80719187137937},{"$f":"'Reservoir F1'!E851","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C360","v":90.481856221493288},{"$f":"'Reservoir F1'!C851","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.83333333333325,{"$f":"'Reservoir F1'!E361","v":6.80719187137937},{"$f":"'Reservoir F1'!E852","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C361","v":90.481856221493288},{"$f":"'Reservoir F1'!C852","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.916666666666583,{"$f":"'Reservoir F1'!E362","v":6.80719187137937},{"$f":"'Reservoir F1'!E853","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C362","v":90.481856221493288},{"$f":"'Reservoir F1'!C853","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.999999999999915,{"$f":"'Reservoir F1'!E363","v":6.80719187137937},{"$f":"'Reservoir F1'!E854","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C363","v":90.481856221493288},{"$f":"'Reservoir F1'!C854","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.083333333333247,{"$f":"'Reservoir F1'!E364","v":6.80719187137937},{"$f":"'Reservoir F1'!E855","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C364","v":90.481856221493288},{"$f":"'Reservoir F1'!C855","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.166666666666579,{"$f":"'Reservoir F1'!E365","v":6.80719187137937},{"$f":"'Reservoir F1'!E856","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C365","v":90.481856221493288},{"$f":"'Reservoir F1'!C856","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.249999999999911,{"$f":"'Reservoir F1'!E366","v":6.80719187137937},{"$f":"'Reservoir F1'!E857","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C366","v":90.481856221493288},{"$f":"'Reservoir F1'!C857","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.333333333333243,{"$f":"'Reservoir F1'!E367","v":6.80719187137937},{"$f":"'Reservoir F1'!E858","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C367","v":90.481856221493288},{"$f":"'Reservoir F1'!C858","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.416666666666575,{"$f":"'Reservoir F1'!E368","v":6.80719187137937},{"$f":"'Reservoir F1'!E859","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C368","v":90.481856221493288},{"$f":"'Reservoir F1'!C859","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.499999999999908,{"$f":"'Reservoir F1'!E369","v":6.80719187137937},{"$f":"'Reservoir F1'!E860","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C369","v":90.481856221493288},{"$f":"'Reservoir F1'!C860","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.58333333333324,{"$f":"'Reservoir F1'!E370","v":6.80719187137937},{"$f":"'Reservoir F1'!E861","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C370","v":90.481856221493288},{"$f":"'Reservoir F1'!C861","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.666666666666572,{"$f":"'Reservoir F1'!E371","v":6.80719187137937},{"$f":"'Reservoir F1'!E862","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C371","v":90.481856221493288},{"$f":"'Reservoir F1'!C862","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.749999999999904,{"$f":"'Reservoir F1'!E372","v":6.80719187137937},{"$f":"'Reservoir F1'!E863","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C372","v":90.481856221493288},{"$f":"'Reservoir F1'!C863","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.833333333333236,{"$f":"'Reservoir F1'!E373","v":6.80719187137937},{"$f":"'Reservoir F1'!E864","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C373","v":90.481856221493288},{"$f":"'Reservoir F1'!C864","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.916666666666568,{"$f":"'Reservoir F1'!E374","v":6.80719187137937},{"$f":"'Reservoir F1'!E865","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C374","v":90.481856221493288},{"$f":"'Reservoir F1'!C865","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.999999999999901,{"$f":"'Reservoir F1'!E375","v":6.80719187137937},{"$f":"'Reservoir F1'!E866","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C375","v":90.481856221493288},{"$f":"'Reservoir F1'!C866","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.083333333333233,{"$f":"'Reservoir F1'!E376","v":6.80719187137937},{"$f":"'Reservoir F1'!E867","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C376","v":90.481856221493288},{"$f":"'Reservoir F1'!C867","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.166666666666565,{"$f":"'Reservoir F1'!E377","v":6.80719187137937},{"$f":"'Reservoir F1'!E868","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C377","v":90.481856221493288},{"$f":"'Reservoir F1'!C868","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.249999999999897,{"$f":"'Reservoir F1'!E378","v":6.80719187137937},{"$f":"'Reservoir F1'!E869","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C378","v":90.481856221493288},{"$f":"'Reservoir F1'!C869","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.333333333333229,{"$f":"'Reservoir F1'!E379","v":6.80719187137937},{"$f":"'Reservoir F1'!E870","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C379","v":90.481856221493288},{"$f":"'Reservoir F1'!C870","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.416666666666561,{"$f":"'Reservoir F1'!E380","v":6.80719187137937},{"$f":"'Reservoir F1'!E871","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C380","v":90.481856221493288},{"$f":"'Reservoir F1'!C871","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.499999999999893,{"$f":"'Reservoir F1'!E381","v":6.80719187137937},{"$f":"'Reservoir F1'!E872","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C381","v":90.481856221493288},{"$f":"'Reservoir F1'!C872","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.583333333333226,{"$f":"'Reservoir F1'!E382","v":6.80719187137937},{"$f":"'Reservoir F1'!E873","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C382","v":90.481856221493288},{"$f":"'Reservoir F1'!C873","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.666666666666558,{"$f":"'Reservoir F1'!E383","v":6.80719187137937},{"$f":"'Reservoir F1'!E874","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C383","v":90.481856221493288},{"$f":"'Reservoir F1'!C874","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.74999999999989,{"$f":"'Reservoir F1'!E384","v":6.80719187137937},{"$f":"'Reservoir F1'!E875","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C384","v":90.481856221493288},{"$f":"'Reservoir F1'!C875","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.833333333333222,{"$f":"'Reservoir F1'!E385","v":6.80719187137937},{"$f":"'Reservoir F1'!E876","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C385","v":90.481856221493288},{"$f":"'Reservoir F1'!C876","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T329+1/12","v":26.916666666666554},{"$f":"'Reservoir F1'!E386","v":6.80719187137937},{"$f":"'Reservoir F1'!E877","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C386","v":90.481856221493288},{"$f":"'Reservoir F1'!C877","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.999999999999886,{"$f":"'Reservoir F1'!E387","v":6.80719187137937},{"$f":"'Reservoir F1'!E878","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C387","v":90.481856221493288},{"$f":"'Reservoir F1'!C878","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.083333333333218,{"$f":"'Reservoir F1'!E388","v":6.80719187137937},{"$f":"'Reservoir F1'!E879","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C388","v":90.481856221493288},{"$f":"'Reservoir F1'!C879","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.166666666666551,{"$f":"'Reservoir F1'!E389","v":6.80719187137937},{"$f":"'Reservoir F1'!E880","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C389","v":90.481856221493288},{"$f":"'Reservoir F1'!C880","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.249999999999883,{"$f":"'Reservoir F1'!E390","v":6.80719187137937},{"$f":"'Reservoir F1'!E881","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C390","v":90.481856221493288},{"$f":"'Reservoir F1'!C881","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.333333333333215,{"$f":"'Reservoir F1'!E391","v":6.80719187137937},{"$f":"'Reservoir F1'!E882","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C391","v":90.481856221493288},{"$f":"'Reservoir F1'!C882","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.416666666666547,{"$f":"'Reservoir F1'!E392","v":6.80719187137937},{"$f":"'Reservoir F1'!E883","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C392","v":90.481856221493288},{"$f":"'Reservoir F1'!C883","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.499999999999879,{"$f":"'Reservoir F1'!E393","v":6.80719187137937},{"$f":"'Reservoir F1'!E884","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C393","v":90.481856221493288},{"$f":"'Reservoir F1'!C884","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.583333333333211,{"$f":"'Reservoir F1'!E394","v":6.80719187137937},{"$f":"'Reservoir F1'!E885","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C394","v":90.481856221493288},{"$f":"'Reservoir F1'!C885","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.666666666666544,{"$f":"'Reservoir F1'!E395","v":6.80719187137937},{"$f":"'Reservoir F1'!E886","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C395","v":90.481856221493288},{"$f":"'Reservoir F1'!C886","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.749999999999876,{"$f":"'Reservoir F1'!E396","v":6.80719187137937},{"$f":"'Reservoir F1'!E887","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C396","v":90.481856221493288},{"$f":"'Reservoir F1'!C887","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.833333333333208,{"$f":"'Reservoir F1'!E397","v":6.80719187137937},{"$f":"'Reservoir F1'!E888","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C397","v":90.481856221493288},{"$f":"'Reservoir F1'!C888","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.91666666666654,{"$f":"'Reservoir F1'!E398","v":6.80719187137937},{"$f":"'Reservoir F1'!E889","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C398","v":90.481856221493288},{"$f":"'Reservoir F1'!C889","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.999999999999872,{"$f":"'Reservoir F1'!E399","v":6.80719187137937},{"$f":"'Reservoir F1'!E890","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C399","v":90.481856221493288},{"$f":"'Reservoir F1'!C890","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.083333333333204,{"$f":"'Reservoir F1'!E400","v":6.80719187137937},{"$f":"'Reservoir F1'!E891","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C400","v":90.481856221493288},{"$f":"'Reservoir F1'!C891","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.166666666666536,{"$f":"'Reservoir F1'!E401","v":6.80719187137937},{"$f":"'Reservoir F1'!E892","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C401","v":90.481856221493288},{"$f":"'Reservoir F1'!C892","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.249999999999869,{"$f":"'Reservoir F1'!E402","v":6.80719187137937},{"$f":"'Reservoir F1'!E893","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C402","v":90.481856221493288},{"$f":"'Reservoir F1'!C893","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.333333333333201,{"$f":"'Reservoir F1'!E403","v":6.80719187137937},{"$f":"'Reservoir F1'!E894","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C403","v":90.481856221493288},{"$f":"'Reservoir F1'!C894","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.416666666666533,{"$f":"'Reservoir F1'!E404","v":6.80719187137937},{"$f":"'Reservoir F1'!E895","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C404","v":90.481856221493288},{"$f":"'Reservoir F1'!C895","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.499999999999865,{"$f":"'Reservoir F1'!E405","v":6.80719187137937},{"$f":"'Reservoir F1'!E896","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C405","v":90.481856221493288},{"$f":"'Reservoir F1'!C896","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.583333333333197,{"$f":"'Reservoir F1'!E406","v":6.80719187137937},{"$f":"'Reservoir F1'!E897","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C406","v":90.481856221493288},{"$f":"'Reservoir F1'!C897","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.666666666666529,{"$f":"'Reservoir F1'!E407","v":6.80719187137937},{"$f":"'Reservoir F1'!E898","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C407","v":90.481856221493288},{"$f":"'Reservoir F1'!C898","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.749999999999861,{"$f":"'Reservoir F1'!E408","v":6.80719187137937},{"$f":"'Reservoir F1'!E899","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C408","v":90.481856221493288},{"$f":"'Reservoir F1'!C899","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.833333333333194,{"$f":"'Reservoir F1'!E409","v":6.80719187137937},{"$f":"'Reservoir F1'!E900","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C409","v":90.481856221493288},{"$f":"'Reservoir F1'!C900","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.916666666666526,{"$f":"'Reservoir F1'!E410","v":6.80719187137937},{"$f":"'Reservoir F1'!E901","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C410","v":90.481856221493288},{"$f":"'Reservoir F1'!C901","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.999999999999858,{"$f":"'Reservoir F1'!E411","v":6.80719187137937},{"$f":"'Reservoir F1'!E902","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C411","v":90.481856221493288},{"$f":"'Reservoir F1'!C902","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.08333333333319,{"$f":"'Reservoir F1'!E412","v":6.80719187137937},{"$f":"'Reservoir F1'!E903","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C412","v":90.481856221493288},{"$f":"'Reservoir F1'!C903","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.166666666666522,{"$f":"'Reservoir F1'!E413","v":6.80719187137937},{"$f":"'Reservoir F1'!E904","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C413","v":90.481856221493288},{"$f":"'Reservoir F1'!C904","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.249999999999854,{"$f":"'Reservoir F1'!E414","v":6.80719187137937},{"$f":"'Reservoir F1'!E905","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C414","v":90.481856221493288},{"$f":"'Reservoir F1'!C905","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.333333333333186,{"$f":"'Reservoir F1'!E415","v":6.80719187137937},{"$f":"'Reservoir F1'!E906","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C415","v":90.481856221493288},{"$f":"'Reservoir F1'!C906","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.416666666666519,{"$f":"'Reservoir F1'!E416","v":6.80719187137937},{"$f":"'Reservoir F1'!E907","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C416","v":90.481856221493288},{"$f":"'Reservoir F1'!C907","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.499999999999851,{"$f":"'Reservoir F1'!E417","v":6.80719187137937},{"$f":"'Reservoir F1'!E908","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C417","v":90.481856221493288},{"$f":"'Reservoir F1'!C908","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.583333333333183,{"$f":"'Reservoir F1'!E418","v":6.80719187137937},{"$f":"'Reservoir F1'!E909","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C418","v":90.481856221493288},{"$f":"'Reservoir F1'!C909","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.666666666666515,{"$f":"'Reservoir F1'!E419","v":6.80719187137937},{"$f":"'Reservoir F1'!E910","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C419","v":90.481856221493288},{"$f":"'Reservoir F1'!C910","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.749999999999847,{"$f":"'Reservoir F1'!E420","v":6.80719187137937},{"$f":"'Reservoir F1'!E911","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C420","v":90.481856221493288},{"$f":"'Reservoir F1'!C911","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.833333333333179,{"$f":"'Reservoir F1'!E421","v":6.80719187137937},{"$f":"'Reservoir F1'!E912","v":{"$error":"#DIV/0!"}},{"$f":"'Reservoir F1'!C421","v":90.481856221493288},{"$f":"'Reservoir F1'!C912","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.916666666666512,{"$f":"'Reservoir F1'!E422","v":6.80719187137937}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.999999999999844,{"$f":"'Reservoir F1'!E423","v":6.80719187137937}]

{"sheet":"changes","index":63,"n_rows":66,"n_cols":4,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
["THIS WORKSHEET SUMMARIZES RECENT CHANGES TO GETEM"]
["#","Date","Sheet","Change"]
[1,"2011-04-11","OMCostsB1","Cells H44/Q44 - error in equation.  It was not picking up the confirmation well drilling costs"]
[2,"2011-04-11","Binary Output","Cell B32 - Changed text to read 'Non-Well Drilling Exploration Costs'"]
[null,null,null,"Cell B39 - Changed text to read 'Non-Well Drilling Confirmation Costs'"]
[3,"2011-04-11","Flash Output","Cell B31 - Changed text to read 'Non-Well Drilling Exploration Costs'"]
[null,null,null,"Cell B38 - Changed text to read 'Non-Well Drilling Confirmation Costs'"]
[4,"2011-04-11","FlashPlantF1","Cell E62 - error in equation - using fixed value of 64 instead of value in cell O64"]
[5,"2011-04-11","FlashPlantF2","Cell I12 - error in equation - was not picking up difference between surface and direct contact condensers"]
[6,"2011-04-11","INPUT","Corrected logic in error message in Cell S449 - previously it was giving an error that the LP flash pressure was <1 atm for single flash plants; also added message for HP flash pressure <1 atm"]
[7,"2011-04-11","Error-Warnings","Corrected logic for above error in the warnings sheet- it was correctly handling the error for the HP flash < 1 atm"]
[8,"2011-04-27","Well Field Dvlpmnt A2","Each interval was not picking up the effect of a User change in the Rate of Penetration.  Corrected Rows 137, 192, 249, 308, 365, 421 - both production and injection well"]
[9,"2011-05-09","Binary Output","Removed calculated EGS makeup water cost from O&M cost summary for scenario where User inputs O&M costs"]
[10,"2011-05-09","Summary","Corrected Cells H183 and J183 (cost in $/m^3) - previously was referenced to $ per acre-ft cell on Summary A1"]
[11,"2011-05-11","Flash Output","Corrected summary of annual O&M costs so that when User inputs O&M contribution to LCOE, the annual costs reflect those contributions and not calculated costs"]
[12,"2011-05-11","Binary Output","Cleaned up some of the remnants of the EGS makeup costs in the annual O&M cost summary"]
[13,"2011-05-11","OMCostsF1","Changed cell H73 to use Inputted Utilization Factor in lieu of 0.98 value to calculated lineshaft oil cost"]
[14,"2011-05-11","LCOE Binary ","Removed wording in Cells N-O43 - Field Makeup Costs are not included in the O&M costs"]
[15,"2011-05-11","LCOE Flash","Removed wording in Cells N-O44 - Field Makeup Costs are not included in the O&M costs"]
[16,"2011-05-13","INPUT","Removed line 68 from INPUT Sheet, as well as sheets Input A1, Resource A1, Geofluid, and Reservoir A2.  This line defined a temperature drop between the rock and fluid at the bottom of the production well.  It was included to allow for a quick look at power output after some period of decline.  This effect is accounted for in the thermal drawdown and should always be 0.  Hence it was removed."]
[17,"2011-05-13","Input A1","Changed C68 so that the recommended design temperature for EGS flash is the initial wellhead temperature."]
[18,"2011-05-16","Summary A1","Changed Row 69 to reflect the net plant output instead of power sales.  This power is used to determine the fluid production capacity that must be confirmed, so this change also impacts the number of wells that must be drilled during the confirmation phase"]
[19,"2011-05-16","INPUT/Input A1","Exploration Phase Input-  Added 2 lines (Rows 87 and 92) that ask 1) are the exploration wells slimholes? and 2) will successful exploration wells support fluid production ? (for the plant).  If they are not slimholes and will support fluid production, then 1 exploration well is assumed to be equivalent to a successful confirmation well.  It reduces the well count needed to confirm the required production capacity, or if the User specifies the number of confirmation wells drilled, it reduces the number of wells that must be drilled during the well field development phase by 1.  This value cascades through the two summary sheets, Well Field Dvlpmnt A1"]
[20,"2011-05-16","Binary Output","Changed cell E29 so that it referenced the correct cell on Input A1 (W77)"]
[21,"2011-05-16","Binary Output & Flash Output","Changed wording in cell B41 (binary) and cell B40 (flash) so that it indicates successful exploration and confirmation wells are both included in the well count given in this row"]
[22,"2011-05-17","LCOE Binary","Wording change in F55"]
[23,"2011-05-17","SUMMARY","Changed wording in F133,F145. comments in F90,F101,F180,F186"]
[24,"2011-05-17","Binary Summary & Flash Summary","Changed the well count for Simulation during the Well Field Development Phase.  Previously the count was the sum of the # of production wells and injection wells drilled; added to this sum the spare wells drilled.  This is consistent with the well counts on the Summary page and the LCOE worksheets"]
[25,"2011-05-18","INPUT & SUMMARY (also A1 sheets)","Moved the definition of the Plant Design Temperature from the Resource Definition section to the Power Plant section of both the Input and Summary worksheets."]
[26,"2011-05-18","O&M sheets for binary and flash","Included capital costs for stimulation in the non-well capital costs used to establish the O&M costs for the field.  Previously the capital costs associated with the well stimulation were not included in the determination of the field O&M costs.  The same % multiplier is used for capital costs associated with the wells and those not associated with the wells"]
[]
[]
[27,"2011-07-07","Tables","Updated PPI's"]
[28,"2011-07-26","IRR Economics","Cell M39: equation incorrect - should be K39*L39"]
[29,"2011-07-26","IRR Economics","Corrected the expenses - they were in $K, changed to $"]
[30,"2011-07-26","IRR Economics","corrected summation in Cell Z93"]
[31,"2011-07-26","COE Economics","Cell M39: equation incorrect - should be K39*L39"]
[32,"2011-07-26","COE Economics","Corrected the expenses - they were in $K, changed to $"]
[33,"2011-07-26","COE Economics","corrected summation in Cell Z93"]
[34,"2011-07-26","SUMMARY ","Cells H62 and J62 - corrected the # of Exploration wells used to support plant production.  This change is only on the Summary Sheet; it does not affect any calculations."]
[35,"2011-07-26","GF Pumping A2","corrected Row 113.  Previously the cells were using the production well's hydrostatic pressure - corrected to use injection well pressure.  This error arose when using different injection well depths."]
[36,"2011-07-26","Summary A1","Changed the logic for the makeup water so that the model correctly picks up the effect making up evaporative losses for the flash plant cooling system when a hydrothermal resource is used"]
[37,"2011-08-05","Reservoir B2","Corrected the error in the cross sectional area used to define the velocity in the fracture for the \"Improved\" scenario."]
[38,"2011-08-05","Reservoir B2","Corrected the 'erfc' function for the \"Improved\" scenario so that it referenced the rock conductivity, alpha, and fracture area for the improved scenario instead of the reference scenario"]
[39,"2011-08-05","Reservoir B2","Corrected the thermal penetration for the \"Improved\" scenario so that it referenced the alpha determined for the improved scenario rather than that for the reference scenario"]
[40,"2011-08-05","Reservoir B2","Corrected the calculation of the fluid time in the fracture for the \"Improved\" scenario so that it referenced the effective length determined for the improved scenario rather than that for the reference scenario"]
[41,"2011-08-05","Reservoir B2","Eliminated the temperature drop in the production well from the logic as to whether reservoir will be replaced - Reference Scenario.  The reservoir and well field are replaced when either the fluid temperature entering the production well decreases by the maximum allowable.  Previously the replacement occurred when the difference between the initial resource temperature and the fluid temperature at the surface exceeded the maximum.  This change was needed for the model to correctly decide that a change had occurred.  To prevent circular references the model uses the prior time interval temperatures in some of the calculations - those calculations did not include the temperature loss in the well.  It was simpler to change the logic than try to assure that the loss was correctly incorporated into the calculations."]
[42,"2011-08-05","INPUT","Added comment for the Confirmation Success rate multiplier for the Improved Scenario (S158) and adjusted the comment for the multiplier for the # of Confirmation wells drilled for the Improved Scenario (S164).  Increasing the success rate does not decrease the # of confirmation wells drilled for the improved scenarios - it means more of the wells drilled are successful.  To reduce the number of confirmation wells drilled for the improved scenario, one must use the multiplier in cell S164"]
[43,"2011-08-05","INPUT & Input A1","Changed INPUT sheet cells R84 and U84 so that the reference the calculations made on the Input A! sheet cells T84 and W84.  Previously the calculations were made on the INPUT sheet cells and the Input A! sheet cells were linked to those calculations.  This effectively allowed a User to override the input in cells R82/R83, as wells as the use of the multipliers to show an improvement in the exploration success rat4e.  A User can still change the value in the cells on the INPUT sheet, but those changes will not impact the LCOE calculations"]
[44,"2011-08-08","Binary B1","Changed the logic in Cell D86 so that unless one opts to make more power from the same flow rate buy adjusting the plant performance metric, the total brine flow is adjusted to keep the power sales constant at the specified value.  Also changed Cells D133 and E133 so they were directly linked to the calculated flow rates."]
[45,"2011-08-17","INPUT, Input A1 & Summary A1","Added a drilling success rate for the Well Field Development Phase (Row 185 of INPUT and Input A1).  Calculate the number of 'dry' wells using that success rate and the number of injection and successful production wells that are drilled in the Well Field Development Phase. Also added warning if the success rate for either scenario exceeds 100%; the improved scenario success rate defaults to 100% if it is calculated to exceed 100% "]
[46,"2011-08-17","INPUT","Changed the formatting in P98 thru Q155 to better align the text \"enter new cost\""]
[47,"2011-08-17","INPUT","Added a warning for the confirmation success rate if either the reference or improved scenario success rate exceeds 100%"]
[48,"2011-08-17","Reservoir A2, Reservoir B1, Reservoir B2, Reservoir F1, Summary A1","Revised Reservoir A2 sheet to calculate the temperature loss in the production well for the improved scenario as well as the reference scenario.  Changed calculation of fluid properties from bottom hole temperature to that for the next interval below.  This tends to slightly reduce the calculated temperature drop in the well.  Modified Reservoir B1, B2, and F1 to reflect the different temperature losses.  Also on Reservoir B2, changed the made the temperature rise in the injection well a function of the injection flow rate and the temperature drop in the production well.  This change was made so that the produced fluid temperature for the improved scenario was a function of the flow rate.  Previously it was assumed to be the same as the temperature drop for the reference scenario, and it was not possible to duplicate the LCOE if one doubled the reference scenario flow with the LCOE obtained by increasing the improved scenario flow to twice the reference flow."]
[49,"2011-08-17","INPUT","Removed the Improvement for the Injection Well diameter in Row 304.  This value was not being used and was confusing"]
[49,"2011-08-17","INPUT","Added warning for input for production casing diameter in Row 285.   A comparison is made between the inputted diameter for the production casing and the diameter of the upper casing.  If there is less than 1-inch of clearance, "]
[50,"2011-08-18","Geofluid","The injection fluid temperature for the improved scenario (cell F111) was incorrectly linked to the reference scenario temperature.  This temperature is a function of the plant performance and the solubility temperature of amorphous silica.  It is used in calculating the injection pumping power."]
[51,"2011-08-18","Well Field Dvlpmnt A1","Changed the density and viscosity used to calculate the diameter of the surface piping from those for the injection pipeline to those for the production piping (rows 117 and 118).  "]
[52,"2011-08-18","Well Field Dvlpmnt A2","Row 268 was incorrectly using the # of trips per interval for casing rather than the # of trips per interval for cementing - (row 90 instead of row 91).  Corrected."]
[53,"2011-08-19","Error-Warnings","Updated error/warning messages; corrected error/warning for the low flash pressure"]
[54,"2011-08-20","Binary Output & Binary LCOE","Updated so that the option to proportion Exploration costs was correctly reflected in the LCOE calculation"]
[55,"2011-08-20","Flash Output & Flash LCOE","Updated so that the option to proportion Exploration costs was correctly reflected in the LCOE calculation"]
[55,"2011-09-14","Input A1","Corrected production capacity per well and # of confirmation wells required to confirm production capacity so that both calculations are based on power sales.  Previously, the # of wells required was calculated based on the net plant output"]
[]
[]
[56,"2011-10-06","Inpur A!","Changed 'default' value for the multiplier for the burdened labor cost from 2.5 to 2"]

{"sheet":"Sheet1","index":64,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1995,0.61241291956934774,0.61712247324613556,null,{"$f":"F11/F$26","v":0.30514357841590412},{"$f":"G11/G$26","v":0.31928637342356192}]
[null,null,null,null,1996,0.62507916402786579,0.68192627824019036,null,0.3114547175765226,0.35281451860965857]
[null,null,null,null,1997,0.70360987967067756,0.85196195005945319,null,0.35058378037235721,0.44078745001537989]
[null,null,null,null,1998,0.75680810639645346,0.91617122473246138,null,0.37709056484695491,0.47400799753921863]
[null,null,null,null,1999,0.73844205193160217,0.78894173602853745,null,0.36793941306405803,0.40818209781605652]
[null,null,null,null,2000,0.79290690310322987,0.821640903686088,null,0.39507731145471758,0.42509996924023369]
[null,null,null,null,2001,0.98796706776440779,1.044589774078478,null,0.49226885452824237,0.54044909258689622]
[null,null,null,null,2002,0.93350221659278021,0.91082045184304394,null,0.46513095613758287,0.47123961857889868]
[null,null,null,null,2003,0.91196960101329949,0.90963139120095127,null,0.45440201956453141,0.4706244232543832]
[null,null,null,null,2004,1,1,null,0.49826443673082998,0.51737926791756372]
[null,null,null,null,2005,1.5769474350854971,1.5612366230677768,null,0.7857368254970023,0.80775146108889573]
[null,null,null,null,2006,2.3559214692843571,2.2800237812128419,null,1.1738718838750395,1.1796370347585357]
[null,null,null,null,2007,2.298923369221026,2.1664684898929845,null,1.1454717576522564,1.1208858812673022]
[null,null,null,null,2008,2.3394553514882834,2.2068965517241379,null,1.1656674029662355,1.1418025223008303]
[null,null,null,null,2009,2.0360987967067765,1.9613555291319857,null,1.0145156200694228,1.0147646877883727]
[null,null,null,null,2010,2.0069664344521847,1.9328180737217602,null,{"$f":"F26/F$26","v":1},{"$f":"G26/G$26","v":1}]
[null,null,null,null,2011,2.259024699176694,2.1516052318668253,null,{"$f":"F27/F$26","v":1.1255916692963082},1.113195939710858]
[null,null,null,null,2012,2.3856871437618747,2.256242568370987,null,1.1887030609024931,1.1673331282682249]

{"sheet":"Sheet2","index":65,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}